SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Saskatchewan Province Of – ‘18-K’ for 3/31/06 – EX-99.E

On:  Friday, 12/22/06, at 2:59pm ET   ·   For:  3/31/06   ·   Accession #:  203098-6-10   ·   File #:  33-36597

Previous ‘18-K’:  ‘18-K/A’ on 12/13/06 for 3/31/05   ·   Next:  ‘18-K/A’ on 3/13/07 for 3/31/06   ·   Latest:  ‘18-K’ on 12/22/23 for 3/31/23

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size

12/22/06  Saskatchewan Province Of          18-K        3/31/06    5:4.8M

Annual Report of a Foreign Government or Political Subdivision   —   Form 18-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 18-K        Current Description                                 HTML     27K 
 2: EX-99.D     Annual Report                                       HTML   1.47M 
 3: EX-99.E     2005-2006 Volume 1 Public Accounts                  HTML   1.75M 
 4: EX-99.F     2006-2007 Mid-Year Report                           HTML    789K 
 5: EX-99.G     2006-07 Supplementary Estimates                     HTML    382K 


EX-99.E   —   2005-2006 Volume 1 Public Accounts

This exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]

EX-99.E1st “Page” of 2TOCTopPreviousNextBottomJust 1st
 

EX-99.ELast “Page” of 2TOC1stPreviousNextBottomJust 2nd

Public Accounts

2005-06


Volume 1


Main Financial Statements








                                                                      


Saskatchewan


Public Accounts, 2005-06 1

Table of Contents

Page

Transmittal Letters

  3

 
Introduction to the Public Accounts

  4

 
Sources of Additional Information

  4

 
Financial Reporting Structure

  5

 
General Revenue Fund Financial Statements 
     Responsibility for General Revenue Fund Financial Statements  9  
     Provincial Auditor's Report  11  
     Statement of Financial Position  13  
     Statement of Operations  14  
     Statement of Accumulated Deficit  15  
     Statement of Change in Net Debt  15  
     Statement of Cash Flow  16  
     Notes to the Financial Statements  17  
     Schedules to the Financial Statements

  27

 
Fiscal Stabilization Fund

  41

 
Summary Financial Statements 
     Responsibility for Summary Financial Statements  45  
     Provincial Auditor's Report  47  
     Summary Statement of Financial Position  48  
     Summary Statement of Operations  49  
     Summary Statement of Accumulated Deficit  50  
     Summary Statement of Change in Net Debt  50  
     Summary Statement of Cash Flow  51  
     Notes to the Summary Financial Statements  52  
     Schedules to the Summary Financial Statements

  64

 
General Revenue Fund - Details of Debentures

  82

 
Glossary of Terms  91  




This page left blank intentionally.


Public Accounts, 2005-06 3



To Her Honour
The Honourable Lynda Haverstock
Lieutenant Governor of the Province of Saskatchewan

May It Please Your Honour:

The undersigned has the honour to submit herewith the main financial statements of the Government of the Province of Saskatchewan for the fiscal year ended March 31, 2006.

Respectfully submitted,
Andrew Thomson


/s/Andrew Thomson
Minister of Finance

Regina, Saskatchewan
June 2006




The Honourable Andrew Thomson
Minister of Finance

We have the honour of presenting herewith the main financial statements of the Government of the Province of Saskatchewan for the fiscal year ended March 31, 2006.

Respectfully submitted,

     
/s/ Doug Matthies /s/ Terry Paton
Doug Matthies Terry Paton
Deputy Minister of Finance Provincial Comptroller

Regina, Saskatchewan
June 2006


4 Public Accounts, 2005-06

Introduction to the Public Accounts

The 2005-06 Public Accounts of the Government of Saskatchewan are organized into two reports:

Volume 1 contains the General Revenue Fund Financial Statements and the Summary Financial Statements. These are the main financial statements of the Government of Saskatchewan. It also contains information on the Fiscal Stabilization Fund.

The General Revenue Fund Financial Statements account for the financial transactions of the General Revenue Fund and the Province of Saskatchewan Sinking Funds. All public money is paid into the General Revenue Fund except where the Legislative Assembly has directed otherwise. The General Revenue Fund is available for appropriation for the public services of Saskatchewan.

The Summary Financial Statements consolidate the financial transactions of the General Revenue Fund, Crown corporations, agencies, boards and commissions. These consolidated statements provide a full accounting of the financial affairs and resources of all entities for which the Government is responsible.

The Fiscal Stabilization Fund was established April 1, 2000. Its purpose is to stabilize the fiscal position of the Government from year to year and to facilitate the accomplishment of long term objectives.

Volume 1 also contains detailed information on public issue debentures and debentures issued to the Minister of Finance of Canada.

Volume 2 contains the following:

details on the revenue and expense of the General Revenue Fund;
details on capital asset acquisitions of the General Revenue Fund; and
other information including financial information on the assets, liabilities and residual balances of pension plans and trust funds administered by the Government, a listing of remissions of taxes and fees, and a listing of suppliers who received $50,000 or more for goods and/or services supplied to the General Revenue Fund and Revolving Funds during the fiscal year.

Internet Address

The Public Accounts are available on the Internet at: http://www.gov.sk.ca/finance/paccts

Sources of Additional Information

Financial Statements — Compendium
The financial statements of various government boards, agencies, commissions, pension plans, special purpose funds and institutions, as well as Crown corporations which are accountable to Treasury Board are available on the Internet at: http://www.gov.sk.ca/finance/paccts

Budget Address
The Government of Saskatchewan presents a budget each year, usually early in the spring. At this time, a document containing the Budget Address and budget papers is tabled.

Saskatchewan Estimates
The General Revenue Fund’s spending estimates for the year commencing April 1 are presented to the members of the Legislative Assembly following presentation of the Budget Address by the Minister of Finance. The Estimates outline the detailed estimates of revenue, expense, loans, advances and investments to the Legislative Assembly for approval in the form of The Appropriation Act.

Province of Saskatchewan Interim Financial Reports
Updates on the General Revenue Fund’s revenue, expense, surplus and debt are provided in financial reports prepared after the first quarter, at mid-year and after the third quarter.


Public Accounts, 2005-06 5



This page left blank intentionally.



General Revenue Fund
Financial Statements



This page left blank intentionally.


General Revenue Fund 9

Responsibility for General Revenue Fund Financial Statements

The Government is responsible for the General Revenue Fund Financial Statements. The Government maintains a system of accounting and administrative controls to ensure that accurate and reliable financial statements are prepared and to obtain reasonable assurance that transactions are authorized, assets are safeguarded, and financial records are maintained.

The Provincial Comptroller prepares these statements in accordance with the Government’s stated accounting policies and using the Government’s best estimates and judgement when appropriate.

The Provincial Auditor expresses an independent opinion on these statements. His report, which appears on the following page, provides the scope of his audit and states his opinion.

Treasury Board approves the General Revenue Fund Financial Statements. The statements are tabled in the Legislative Assembly as part of the Public Accounts and referred to the Standing Committee on Public Accounts for review.

On behalf of the Government of the Province of Saskatchewan.




/s/ Andrew Thomson
Andrew Thomson
Minister of Finance




/s/ Doug Matthies
Doug Matthies
Deputy Minister of Finance




/s/ Terry Paton
Terry Paton
Provincial Comptroller

Regina, Saskatchewan
June 2006



This page left blank intentionally.


General Revenue Fund 11

Auditor’s Report

To the Members of the Legislative Assembly of Saskatchewan

These financial statements report transactions and events of the General Revenue Fund only. Significant financial activities of the Government occur outside this Fund. Readers should not use the General Revenue Fund’s financial statements to understand and assess the Government’s management of public financial affairs and resources as a whole; rather they should use the Summary Financial Statements of the Government of Saskatchewan (Summary Financial Statements).

Volume 1 of the Public Accounts includes the Summary Financial Statements. These statements report the full nature and extent of the financial affairs and resources for which the Government is responsible.

I have audited the statement of financial position of the General Revenue Fund as at March 31, 2006 and the statements of operations, accumulated deficit, change in net debt, and cash flow for the year then ended. These financial statements are the responsibility of Treasury Board. My responsibility is to express an opinion on these financial statements based on my audit.

I conducted my audit in accordance with Canadian generally accepted auditing standards. Those standards require that I plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.

1. The Government records transactions between the General Revenue Fund and the Fiscal Stabilization Fund as revenues or expenses of the General Revenue Fund. The substance of the transactions between the General Revenue Fund and the Fiscal Stabilization Fund is that the amounts the General Revenue Fund owes the Fiscal Stabilization Fund must be repaid by the Fiscal Stabilization Fund to the General Revenue Fund. Canadian generally accepted accounting principles for the public sector do not allow the General Revenue Fund to record changes in the amounts due to the Fiscal Stabilization Fund as revenues or expenses of the General Revenue Fund.

  In 2006, the financial statements show a liability (as deposits held) of $888 million (2005 — $749 million) owed to the Fiscal Stabilization Fund and an expense (as transfer to the Fiscal Stabilization Fund) of $139 million (2005 — $383 million). It is not appropriate to record the expense because the Fiscal Stabilization Fund must return all amounts to the General Revenue Fund. Instead of recording the expense, the financial statements should record an asset equal to the liability it records. Had the Government properly recorded the transaction, financial assets as at March 31, 2006 would increase by $888 million, the accumulated deficit would decrease by $888 million, transfer to the Fiscal Stabilization Fund would decrease by $139 million, and the surplus would increase by $139 million. Had the Government properly recorded the transaction, financial assets as at March 31, 2005 would increase by $749 million, the accumulated deficit would decrease by $749 million, transfer to the Fiscal Stabilization Fund would decrease by $383 million, and the surplus for the year would increase by $383 million.

2. Loans receivable from Crown corporations include $24 million (2005 — $44 million) that can only be repaid if the Government provides the money from the General Revenue Fund to repay the loans. Canadian generally accepted accounting principles for the public sector require that the Government record such amounts as an expense and not as loans receivable. Had the Government recorded the transaction properly, loans receivable from Crown corporations as at March 31, 2006, would decrease by $24 million (2005 — $44 million), the accumulated deficit would increase by $24 million (2005 — $44 million), operating expense would decrease by $20 million (2005 increase by $12 million), and the surplus would increase by $20 million (2005 –decrease by $12 million).


12 Public Accounts, 2005-06

3. The Government through the General Revenue Fund is responsible for the liabilities of several pension plans. Notes 1 and 7 state that the pension liabilities are not recorded in these financial statements. Canadian generally accepted accounting principles for the public sector require that the pension liabilities be recorded in the financial statements. Had pension liabilities been recorded, liabilities and accumulated deficit as at March 31, 2006 would increase by $4,246 million (2005 — $4,143 million) and expenses would increase by $103 million (2005 — $120 million), and surplus would decrease by $103 million (2005 — $120 million).

In my opinion, except for, as described in the preceding paragraphs, the effects of recording changes in the amounts due to the Fiscal Stabilization Fund as expenses, recording loans receivable instead of expenses when the Government has to provide money to repay the loans receivable, and not recording pension liabilities, these financial statements present fairly, in all material respects, the financial position of the General Revenue Fund as at March 31, 2006 and the results of its operations and its cash flows for the year then ended in accordance with Canadian generally accepted accounting principles.




/s/ Fred Wendel
Regina, Saskatchewan Fred Wendel, CMA, CA
June 8, 2006 Provincial Auditor

General Revenue Fund 13

General Revenue Fund
Statement of Financial Position

As at March 31, 2006


(thousands of dollars)
Schedule


2006

2005
           
                                   
Financial Assets

                           
      Cash and temporary investments (note 3)           $ 1,027,206         $ 859,587  
1     Accounts receivable             629,062           657,480  
      Agricultural land held for resale (note 4)             105,343           106,508  
      Deferred charges             39,382           55,442  
2     Loans to Crown corporations             3,630,985           3,583,364  
3     Other loans             132,192           128,911  
      Equity investment in Crown Investments                            
         Corporation of Saskatchewan             1,181,152           1,181,152  

Total Financial Assets             6,745,322           6,572,444  

 
Liabilities

                           
4     Accounts payable and accrued liabilities             1,339,590           1,300,639  
5     Deposits held             1,161,000           981,615  
      Unearned revenue             69,298           62,776  
6,7&8     Debt     $ 10,828,208         $ 11,128,938        
         Unamortized foreign exchange loss       (16,828 )   10,811,380     (21,136 )   11,107,802  

Total Liabilities             13,381,268           13,452,832  

Net Debt             (6,635,946 )         (6,880,388 )

 
Non-financial Assets

                           
      Prepaid expenses             6,102           2,113  
      Inventories held for consumption             66,784           57,435  
      Tangible capital assets (note 5)             2,240,259           1,773,630  

Total Non-financial Assets             2,313,145           1,833,178  

Accumulated Deficit           $ (4,322,801 )       $ (5,047,210 )

(See accompanying notes)  

  Retirement benefits, contingencies, and contractual obligations (notes 7, 11, 12)
9 Guaranteed debt


14 Public Accounts, 2005-06

General Revenue Fund
Statement of Operations

For the Year Ended March 31, 2006

 
 
 
(thousands of dollars)
    2006
2005
Schedule

Budget
Actual
Actual
                             
Revenue                
10     Taxation     $ 3,695,200   $ 4,115,818   $ 3,589,215  
10     Non-renewable resources       1,192,100     1,721,099     1,474,191  
10     Transfers from Government entities       546,000     613,887     684,464  
10     Other own-source revenue       346,800     501,383     377,651  
10     Transfers from the federal government       1,227,432     1,265,365     1,666,299  

Total Revenue       7,007,532     8,217,552     7,791,820  

Operating Expense                
      Executive Branch of Government                      
      Agriculture and Food       265,085     422,390     --  
      Agriculture, Food and Rural Revitalization       --     --     391,566  
      Community Resources       637,510     630,819     603,048  
      Corrections and Public Safety       123,196     140,205     119,456  
      Culture, Youth and Recreation       57,206     62,662     52,958  
      Environment       172,036     146,030     133,171  
      Executive Council       8,303     8,569     7,545  
      Finance       253,788     247,447     242,537  
      First Nations and Metis Relations       42,502     48,314     --  
      Government Relations       161,488     198,236     --  
      Government Relations and Aboriginal Affairs       --     --     193,120  
      Health       2,892,799     2,990,625     2,773,961  
      Highways and Transportation       260,353     263,938     255,249  
      Highways and Transportation - commercial operations (note 8)       --     5,715     5,583  
      Industry and Resources       62,385     62,395     75,627  
      Information Technology Office       4,587     4,853     4,144  
      Justice       211,932     217,415     202,314  
      Labour       14,770     14,751     14,172  
      Learning       1,356,126     1,472,946     1,299,940  
      Northern Affairs       5,487     5,184     4,902  
      Property Management       11,036     (765 )   --  
      Property Management - commercial operations (note 8)       --     58,384     --  
      Public Service Commission       8,761     8,908     8,263  
      Regional Economic and Co-operative Development       6,626     8,142     --  
      Saskatchewan Property Management Corporation       --     --     24,278  
      Saskatchewan Research Council       8,190     12,390     7,779  
      SaskEnergy Incorporated       --     74,700     --  
      Legislative Branch of Government                      
      Chief Electoral Officer       791     809     794  
      Children's Advocate       1,206     1,195     --  
      Conflict of Interest Commissioner       122     114     107  
      Information and Privacy Commissioner       488     487     373  
      Legislative Assembly       19,539     18,987     18,462  
      Ombudsman       1,666     1,643     --  
      Ombudsman and Children's Advocate       --     --     2,752  
      Provincial Auditor       5,940     5,932     5,755  

Total Operating Expense (note 10)       6,593,918     7,133,420     6,447,856  

Operating Surplus       413,614     1,084,132     1,343,964  
Finance - Servicing the Debt (note 9)       (588,000 )   (544,666 )   (578,847 )
Transfer (to) from the Fiscal Stabilization Fund       174,455     (139,000 )   (382,500 )

Surplus     $ 69   $ 400,466   $ 382,617  

(See accompanying notes)


General Revenue Fund 15

General Revenue Fund
Statement of Accumulated Deficit

For the Year Ended March 31, 2006

 
 
(thousands of dollars)
  2006
2005
 
Budget
Actual
Actual
Accumulated deficit, beginning of year     $ (5,047,210 ) $ (5,047,210 ) $ (7,054,005 )
Adjustment to accumulated deficit (note 17)       337,917     323,943     1,624,178  
Surplus       69     400,466     382,617  

Accumulated Deficit, End of Year     $ (4,709,224 ) $ (4,322,801 ) $ (5,047,210 )

(See accompanying notes)



General Revenue Fund
Statement of Change in Net Debt

For the Year Ended March 31, 2006

 
 
 
(thousands of dollars)
    2006
2005
 
 
Budget
Actual
Actual
                             
Surplus     $ 69   $ 400,466   $ 382,617  

 
Tangible Capital Assets                      
      Acquisitions (note 5)       (194,315 )   (221,278 )   (149,751 )
      Amortization (note 5)       141,991     134,530     103,411  
      Net (gain) loss on disposal       --     (391 )   143  
      Proceeds on disposal       --     3,243     133  
      Write down       --     2,927     --  

Net Acquisition of Tangible Capital Assets       (52,324 )   (80,969 )   (46,064 )

 
Other Non-financial Assets    
      Net use of prepaid expenses       --     337     108  
      Net acquisition of inventories held for consumption       --     (5,862 )   (2,964 )

Net Acquisition of Other Non-financial Assets       --     (5,525 )   (2,856 )

 
Decrease (Increase) in net debt       (52,255 )   313,972     333,697  
Transfers from government organizations       (50,562 )   (69,530 )   (157,859 )
Net Debt, beginning of year       (6,880,388 )   (6,880,388 )   (7,054,005 )
Reclassification of prepaid expenditures to non-financial    
   assets (note 17)       --     --     (2,221 )

Net Debt, End of Year     $ (6,983,205 ) $ (6,635,946 ) $ (6,880,388 )

(See accompanying notes)




16 Public Accounts, 2005-06

General Revenue Fund
Statement of Cash Flow

For the Year Ended March 31, 2006

 
 
(thousands of dollars)
Schedule

2006
2005
                       
Operating Activities                
      Surplus     $ 400,466   $ 382,617  
11     Non-cash items included in surplus       75,973     58,538  
12     Net change in non-cash operating activities       6,067     231,425  
      Adjustment to accumulated deficit       10,513     --  

Cash Provided by Operating Activities       493,019     672,580  

 
Capital Activities          
      Acquisition of tangible capital assets (note 5)       (221,278 )   (149,751 )
      Proceeds on disposal of tangible capital assets       3,243     133  

Cash Used for Capital Activities       (218,035 )   (149,618 )

 
Investing Activities                
13     Loan Advances       (432,305 )   (525,660 )
13     Loan Repayments       364,669     301,829  
13     Sinking fund contributions received from Crown corporations       69,045     25,729  
13     Contributions made to sinking funds       (135,070 )   (91,273 )
13     Debt redemption funded from sinking funds       30,912     120,577  
13     Other       892     1,380  

Cash Used for Investing Activities       (101,857 )   (167,418 )

 
Financing Activities          
      Proceeds from debt       829,511     986,501  
      Repayment of debt       (1,014,404 )   (1,394,950 )
      Increase in deposits held       179,385     410,817  

Cash (Used for) Provided by Financing Activities       (5,508 )   2,368  

 
Increase in Cash and Temporary Investments       167,619     357,912  
Cash and temporary investments, beginning of year       859,587     501,675  

Cash and Temporary Investments, End of Year     $ 1,027,206   $ 859,587  

(See accompanying notes)


General Revenue Fund 17

General Revenue Fund
Notes to the Financial Statements

As at March 31, 2006

1. Significant Accounting Policies

These financial statements are prepared in accordance with the generally accepted accounting principles for senior governments as recommended by the Public Sector Accounting Board of the Canadian Institute of Chartered Accountants, with the following exceptions:

transfers to and from the Fiscal Stabilization Fund are included in the determination of surplus for the year; and

pension liabilities are not recorded in the financial statements. The General Revenue Fund accounts for defined benefit pension obligations on a cash basis.

The significant accounting policies are summarized below.

a) Reporting entity

The General Revenue Fund is the general fund which receives all revenues unless otherwise specified by law. Spending from the General Revenue Fund is appropriated by the Legislative Assembly.

Other government entities such as special purpose funds, Crown corporations, and other agencies, report separately in other financial statements. Only financial transactions to or from these other entities are included in the General Revenue Fund. The net expenses/recoveries for revolving funds’ operations are charged to expense.

The Government’s summary financial statements which include the financial activities of the General Revenue Fund and other government entities are provided separately.

b) Basis of accounting

Revenue

Revenues are recorded on the accrual basis except for corporate and personal income taxes which are recorded when received from the federal government. Government transfers are recognized as revenue in the period during which the transfer is authorized and any eligibility criteria are met.

Expense

Expenses are recorded on the accrual basis, except for defined benefit pension plan costs which are recorded on the cash basis. Government transfers are recognized as expenses in the period during which the transfer is authorized and any eligibility criteria are met.

Assets

Financial assets are those assets on hand at the end of an accounting period which could provide resources to discharge existing liabilities or finance future operations and are not for consumption in the normal course of operations.

Temporary investments are recorded at the lower of cost or market.

Agricultural land held for resale is valued at the lower of cost or net realizable value, on an aggregate basis.

Deferred charges include issue costs and net discounts or premiums incurred on the issue of long-term debt. They are recorded at cost and amortized on a straight-line basis over the remaining life of the debt issue.

Loans to Crown corporations and Other loans generally have fixed repayment terms and are interest bearing. Short-term loans to Crown corporations are recorded at par; all other loans are recorded at cost. Interest received on these loans is netted against interest paid on money borrowed for these loans.

Equity investment in Crown Investments Corporation of Saskatchewan is an advance to the corporation to form its equity capitalization and is recorded at cost.

Where there has been a loss in value that is other than a temporary decline, loans and equity investments are written down to recognize the loss.

Non-financial assets are acquired, constructed or developed assets that do not normally provide resources to discharge existing liabilities, but instead are normally employed to deliver government services, may be consumed in the normal course of operations and are not for sale in the normal course of operations.

Inventories held for consumption are recorded at cost and expensed as they are consumed.


18 Public Accounts, 2005-06

General Revenue Fund
Notes to the Financial Statements

Tangible capital assets are recorded at cost and include all amounts directly attributable to the acquisition, construction, development or betterment, except interest. Tangible capital assets are generally amortized on a straight-line basis over the estimated useful life of each asset.

Liabilities

Liabilities are present obligations to outside organizations and individuals as a result of transactions and events occurring prior to year-end, which will be satisfied in the future through the transfer or use of assets or another form of economic settlement. They consist of obligations to provide authorized transfers where any eligibility criteria have been met, to repay borrowings, to pay for goods and services acquired prior to year-end, and to deliver goods or services in the future, where payment has been received.

Unearned revenue consists mainly of revenue for Crown mineral leases and motor vehicle fees that will be earned in a subsequent fiscal year.

Debt is issued for general government purposes and for Crown corporations. All debt is recorded at par.

Premiums, discounts, and issue costs incurred on debt issued for general government purposes are recorded as deferred charges and amortized on a straight-line basis over the remaining life of the debt issue.

Certain debenture issues require contributions to a sinking fund. These obligations are recorded at principal less sinking fund balances where applicable. The General Revenue Fund is reimbursed by Crown corporations for all sinking fund contributions made on debt incurred on their behalf. Premiums and discounts on long-term investments within the sinking fund are amortized on a constant yield basis.

Debt issues and sinking fund investments held in foreign currencies are converted to the Canadian dollar equivalent at the exchange rate in effect at March 31.

Interest, discounts, premiums and commissions on money borrowed for Crown corporations and others are netted against reimbursements by these entities.

Unamortized foreign exchange loss includes unrealized foreign exchange gains and losses resulting from conversion of debt and sinking fund investments, held for general government purposes in a foreign currency, to the Canadian dollar equivalent at March 31. Unrealized foreign exchange gains and losses are amortized on a straight-line basis over the remaining life of the debt issue. Realized foreign exchange gains or losses, resulting from transactions for general government purposes, are included in servicing the debt.

Guaranteed debt includes guarantees by the Minister of Finance, made through specific agreements or legislation, to repay promissory notes, bank loans, lines of credit, mortgages and other securities. Loss provisions on guaranteed debt are recorded when it is likely that a loss will occur. The amount of the loss provision represents the best estimate of future payments less recoveries. The loss provision is recorded as a liability and an expense in the year determined and is adjusted as necessary to ensure it equals the expected payout of the guarantee.

2. Measurement Uncertainty

Measurement uncertainty is uncertainty in the determination of the amount at which an item is recognized or disclosed in financial statements. Such uncertainty exists when there is a variance between the recognized or disclosed amount and another reasonably possible amount.

Measurement uncertainty that may be material to these financial statements exists in the accrual of non-renewable resource royalties, and the federal government’s Canada Health Transfer and Canada Social Transfer payments. The uncertainty arises from factors such as price and production sensitivities in the royalty structures, and the effect on transfers from the federal government of changes in economic and demographic conditions in the Province and the country. Measurement uncertainty also exists in the disclosure of liabilities for defined benefit pension plans because actual experience may differ from actuarial estimations.

While best estimates are used to report items, it is reasonably possible that changes in future conditions, occurring within one fiscal year, could require a material change in the amounts recognized or disclosed.

3. Cash and Temporary Investments

Temporary investments are generally for less than 30 days, and have an average effective interest rate of 3.78 per cent. These investments are carried at cost which approximates market value.

4. Agricultural Land Held for Resale

The estimated net realizable value of the agricultural land held for resale at March 31, 2006 is $205.6 million (2005 — $204.9 million).


General Revenue Fund 19

General Revenue Fund
Notes to the Financial Statements

5. Tangible Capital Assets

The Government has a significant investment in tangible capital assets that have a useful life of greater than one year. These assets are a key component in the delivery of government programs and provide on-going value to the public.

The following table discloses the Government’s tangible capital assets and does not include works of art and historical treasures such as the Legislative Building. Intangible assets and items inherited by right of the Crown, such as Crown lands, forests, water and mineral resources, are not recognized in these financial statements.

 
 
 
 
 
 
(thousands of dollars)
  2006
2005
                                               
        Land &   Machinery & Transportation   Office & Information  
        Buildings     Equipment     Equipment     Technology     Infrastructure     Total     Total  
                                               

Estimated useful life     15 years-Indefinite 10-20 years 10-40 years 5-10 years 15-40 years            
Opening Net Book Value of    
  Tangible Capital Assets     $ 244,530   $ 60,094   $ 12,930   $ 40,851   $ 1,415,225   $ 1,773,630   $ 1,569,707  

Opening cost       281,844     106,126     18,163     74,329     2,773,254     3,253,716     2,964,143  
Acquistions       26,495     8,826     53,375     8,377     124,205     221,278     149,751  
Transfers1       575,701     1,421     110,063     1,049     2,795     691,029     182,063  
Writedowns       (1,635 )   (884 )   (793 )   (889 )   --     (4,201 )   --  
Disposals       (10,518 )   (2,383 )   (6,743 )   --     (37,872 )   (57,516 )   (42,241 )

Closing cost2       871,887     113,106     174,065     82,866     2,862,382     4,104,306     3,253,716  

Opening accumulated    
  amortization       37,314     46,032     5,233     33,478     1,358,029     1,480,086     1,394,436  
Annual amortization       23,832     4,952     11,115     8,082     86,549     134,530     103,411  
Transfers1       254,091     810     50,189     168     111     305,369     24,204  
Writedowns       150     (614 )   (23 )   (821 )   34     (1,274 )   --  
Disposals       (10,420 )   (1,863 )   (4,531 )   --     (37,850 )   (54,664 )   (41,965 )

Closing accumulated    
  amortization       304,967     49,317     61,983     40,907     1,406,873     1,864,047     1,480,086  

Closing Net Book Value of    
  Tangible Capital Assets     $ 566,920   $ 63,789   $ 112,082   $ 41,959   $ 1,455,509   $ 2,240,259   $ 1,773,630  

1 During 2005-06, the Saskatchewan Property Management Corporation was wound-up, and transferred assets of $689,345 and  accumulated amortization of $305,369 to the General Revenue Fund pursuant to Section 3(1) of The Saskatchewan Property Management Repeal Act.
2 Closing cost includes work-in-progress of $24.7 million (2005 — $11.7 million).

6. Risk Management of Public Debt

Funds are borrowed in both domestic and foreign capital markets by issuing Province of Saskatchewan securities. This borrowing activity finances general government operations and the activities of Crown corporations. These transactions result in exposure to four types of risk: interest rate risk, foreign exchange rate risk, credit risk and liquidity risk.

To manage these risks, a preference for fixed rate Canadian dollar denominated debt is maintained. Where market conditions dictate that other forms of debt are more attractive, opportunities are identified to use derivative financial instruments to reduce these risks. A derivative financial instrument is a contract whose value is based on the value of another asset or index.

Interest rate risk is the risk that debt servicing costs will increase due to changes in interest rates. This risk is managed by issuing debt securities at predominantly fixed rates of interest rather than at floating rates of interest. Opportunities are sought to effectively convert floating rate debt into fixed rate debt through the use of interest rate swaps. At March 31, 2006, 85.6% (2005 — 88.1%) of the gross debt effectively carried a fixed rate of interest.

Foreign exchange rate risk is the risk that debt servicing costs will increase due to a decline in the value of the Canadian dollar relative to other currencies. This risk is managed by maintaining a preference for issuing debt that is denominated in Canadian dollars. Where debt has been issued in foreign currencies, opportunities are sought to effectively convert it into Canadian dollar debt through the use of a cross currency swap. At March 31, 2006, 97.3% (2005 — 91.5%) of the gross debt was effectively denominated in Canadian dollars.

Credit risk is the risk that a loss may occur from the failure of another party to meet its obligations under a derivative financial instrument contract. This risk is managed by dealing only with counterparties with good credit ratings and by establishing limits on


20 Public Accounts, 2005-06

General Revenue Fund
Notes to the Financial Statements

individual counterparty exposures and monitoring those exposures on a regular basis. At March 31, 2006 100% (2005 — 100%) of counterparties held a credit rating of A or higher, as defined by Standard and Poor’s.

Liquidity risk is a risk that financial commitments will not be met over the short-term. This risk is managed by distributing debt maturities over many years, maintaining sinking funds on long-term debt issues and maintaining adequate cash reserves and short-term borrowing programs as contingent sources of liquidity.

Schedule 8 provides more detailed information regarding the use of derivative instruments.

7. Retirement Benefits

The Government sponsors several defined benefit pension plans and a defined contribution pension plan.

Pension fund assets of government sponsored defined benefit and defined contribution pension plans are invested in fixed income securities, equities, real estate and short-term monetary items. The investment in Government of Saskatchewan securities is insignificant for all plans.

Defined benefit plans

Defined benefit plans provide benefits based on length of service and pensionable earnings. A typical defined benefit plan provides pensions equal to 2.0 per cent of a member’s average five years highest salary, multiplied by the years of service to a maximum of 35 years. Members contribute a percentage of salary, which may vary based on age, to their plan. Pensions and contribution rates are integrated with the Canada Pension Plan.

The two main plans are the Teachers’ Superannuation Plan (TSP) and the Public Service Superannuation Plan (PSSP). Other plans include Judges of the Provincial Court Superannuation Plan (Judges), Saskatchewan Transportation Company Employees Superannuation Plan, Anti-TB League Employees Superannuation Plan and the Saskatchewan Pension Annuity Fund, an annuity underwriting operation. Obligations for allowances payable from the former Members of the Legislative Assembly Superannuation Fund (MLA) are part of the General Revenue Fund.

Actuarial valuations are performed at least triennially. These valuations are extrapolated by an actuary when a valuation is not done in the current fiscal year. Valuations are based on a number of assumptions about future events, such as inflation rates, interest rates, wage and salary increases and employee turnover and mortality. These assumptions reflect estimates of expected long-term rates and short-term forecasts. Estimates vary based on the individual plan.

The accrued benefit obligation is determined using the projected benefit method prorated on services. Pension fund assets are valued at market related values based on actual market values averaged over a four-year period. In the periods between valuations, the actuary estimates the market related value of pension fund assets using excepted long-term rates of return for the individual plans.

The TSP provides inflation protection equal to 80 per cent of the annual increase in the Consumer Price Index (CPI). Judges who retire on or after April 1, 2003 receive inflation protection equal to 75 per cent of the previous year’s increase in CPI, up to a CPI increase of 5.0 per cent, and 50 per cent of the increase in CPI over 5.0 per cent. The PSSP and other plans provide adhoc inflation indexing at the discretion of the Lieutenant Governor in Council.

The Government is required to match member current service contributions for all plans except Judges and the PSSP. Separate pension funds are maintained for all plans except the PSSP and the MLA. The PSSP member contributions are deposited into the General Revenue Fund. All pension obligations arising under the PSSP and the MLA are paid from the General Revenue Fund.


General Revenue Fund 21

General Revenue Fund
Notes to the Financial Statements

Information on the defined benefit plans follows:


  2006
2005
 
TSP
PSSP
Others
Total
Total
Plan status   closed   closed   closed 1 n/a   n/a  
Member contribution rate, percentage of salary   7.85   7.0-9.0 2 5.0-9.0 2 n/a   n/a  
Number of active members   3,538   1,450   67   5,055   5,459  
Average age of active members, years   53.2   54.0   56.7   53.5   52.4  
Former members entitled to deferred pension benefits   5,224   124   11   5,359   5,786  
Number of superannuates and surviving spouses   10,474   5,805   2,356   18,635   18,325  
Actuarial valuation date   June 30/05   Dec. 31/05   Various   n/a   n/a  
Long-term assumptions used                      
   Rate of compensation increase   3.50 % 3.50 % 3.50 % n/a   n/a  
   Expected rate of return on plan assets   6.75 % 5.00 % 5.00-6.00 % n/a   n/a  
   Discount rate   5.60 % 5.00 % 5.00-5.20 % n/a   n/a  
   Inflation rate   2.50 % 2.50 % 2.50 % n/a   n/a  

1 Judges is open to new membership; all other plans are closed.
2 Contribution rate varies based on age upon joining the plan.

Based on the latest actuarial valuation, extrapolated to March 31, 2006, the present value of accrued pension benefits and the market related value of pension fund assets are shown in the table below:

 
 
 
 
(thousands of dollars)
  2006
2005
 
TSP1
PSSP
Others
Total
Total
Accrued benefit obligation,                                  
  beginning of year     $ 4,212,355   $ 1,588,098   $ 259,964   $ 6,060,417   $ 5,960,795  
Current benefit cost       54,576     15,918     3,169     73,663     75,075  
Interest cost       270,119     96,596     15,875     382,590     391,888  
Actuarial losses (gains)       562,395     163,505     16,356     742,256     (7,450 )
Benefit payments       (274,161 )   (101,045 )   (6,580 )   (381,786 )   (359,891 )

Accrued Benefit Obligation, End of Year       4,825,284     1,763,072     288,784     6,877,140     6,060,417  

Plan assets, beginning of year       1,570,646     --     171,484     1,742,130     1,781,315  
Return on plan assets       104,072     --     17,972     122,044     122,308  
Employer contributions       95,632     95,682     5,062     196,376     177,869  
Employee contributions       16,773     5,363     368     22,504     25,488  
Plan expenses       (3,697 )   --     (3,558 )   (7,255 )   (4,959 )
Actuarial losses       (48,354 )   --     --     (48,354 )   --  
Benefit payments       (274,161 )   (101,045 )   (6,580 )   (381,786 )   (359,891 )

Plan Assets, End of Year       1,460,911     --     184,748     1,645,659     1,742,130  

        3,364,373     1,763,072     104,036     5,231,481     4,318,287  
Unamortized estimation adjustments2       (754,838 )   (215,790 )   (15,258 )   (985,886 )   (175,427 )

Pension Liabilities3     $ 2,609,535   $ 1,547,282   $ 88,778   $ 4,245,595   $ 4,142,860  

1 The TSP accrued benefit obligation includes a liability of $35.9 million (2005 — $40.5 million) relating to the TSP disability provision. The TSP’s actual rate of return on plan assets was 16.0 per cent (2005 — 10.3 per cent).
2 Amortized against the net obligation over 1 to 13 years, which is the estimated average remaining service life of active plan members at the time the estimation adjustment arose.
3 The discount rates used for the latest actuarial valuations of the TSP and the PSSP were decreased to reflect the long-term expectation for the cost of borrowing for public debt. Changes in assumptions can result in significantly higher or lower estimates of liabilities. A 1.0 per cent decrease in the discount rate would result in a $559.1 million and $211.6 million increase in the pension liabilities for the TSP and the PSSP, respectively, and a 1.0 per cent increase would result in a $460.2 million and $176.3 million decrease in the pension liabilities for the TSP and the PSSP, respectively.

At March 31, 2006, the market value of plan investments was $1.9 billion (2005 — $1.8 billion). Of this amount, 43.2 per cent (2005 — 41.7 per cent), was invested in fixed income securities and 49.1 per cent (2005 — 50.1 per cent) in equity investments.


22 Public Accounts, 2005-06

General Revenue Fund
Notes to the Financial Statements

Defined contribution plans

Defined contribution plans provide pensions based on accumulated contributions and investment earnings. Employees contribute a percentage of salary.

The Government sponsors the Public Employees Pension Plan (PEPP), a multi-employer defined contribution plan. Employers are required to provide contributions at specific rates for employee current service. The General Revenue Fund has fully funded its share. The General Revenue Fund also contributes to the Saskatchewan Teachers’ Retirement Plan (STRP), sponsored by the Saskatchewan Teachers’ Federation.

Information on the defined contribution plans to which the General Revenue Fund contributes follows:


  2006
2005
 
PEPP
STRP1
Total
Total
Plan status       open     n/a     n/a     n/a  
Member contribution rate, percentage of salary       5.0 - 6.45 2   n/a     n/a     n/a  
Government contribution rate, percentage of salary       6.35-6.45 2   n/a     n/a     n/a  
Number of active members, all employers       30,536     n/a     30,536     29,452  
General Revenue Fund participation                            
   Number of active members       16,321     n/a     16,321     15,321  
   Member contributions (thousands of dollars)     $ 37,320     n/a   $ 37,320   $ 32,457  
   Government contributions (thousands of dollars)       36,912   $ 36,045     72,957     65,401  

¹ The STRP is a contributory defined benefit pension plan. The Government contributes an amount which is set through provincial negotiations.
² Contribution rate varies based on employee group.

Pension expense

Pensions are accounted for on a cash basis. The pension liabilities are not recorded in the financial statements.

 
(thousands of dollars)
 
2006
2005
Defined benefit plans $ 196,376   $ 177,869
Defined contribution plans   72,957     65,401

Total Pension Expense $ 269,333   $ 243,270


8. Commercial Operations

Under The Financial Administration Act, 1993, the Lieutenant Governor in Council may approve the use of net budgeting for commercial type activities. With this approval, revenues may be used to pay for the related costs without requiring an appropriation. The Lieutenant Governor in Council has approved net budgeting for custom work in the Department of Highways and for accommodation, transportation, and support services in the Department of Property Management as follows:

 
 
 
 
(thousands of dollars)
  Highways
Property Management1
  2006
2005
2006
 
Budget
Actual
Actual
Budget
Actual
Commercial Operations Revenue                                  
      Recovery from external sources           $ 6,080   $ 6,100         $ 58,960  
      Recovery of overhead costs2             (316 )   (475 )         --  

Commercial Operations Revenue     $ 5,000     5,764     5,625   $ 62,104   $ 58,960  

Commercial Operations Expense       5,000     5,715     5,583     62,104     58,384  

Net Results     $ --   $ 49   $ 42   $ --   $ 576  

1 The Department of Property Management was created in 2005-06.
2 Where a portion of revenue collected relates to the recovery of overhead costs (e.g. employee benefit costs) paid for through other departments, the revenue is included in sales, services and service fees.


General Revenue Fund 23

General Revenue Fund
Notes to the Financial Statements

9. Debt Servicing Costs

 
(thousands of dollars)
 
2006
2005
Total interest costs     $ 820,787   $ 847,241  
Interest reimbursed from Crown corporations and others       (286,256 )   (277,341 )
Net foreign exchange loss       2,167     1,528  
Other costs       7,968     7,419  

Total Debt Servicing Costs     $ 544,666   $ 578,847  


10. Operating Expense by Function and by Object

Operating expense by function is reported as follows:

 
(thousands of dollars)
 
2006
2005
Agriculture     $ 423,208   $ 392,363  
Community development       244,059     187,947  
Economic development       104,722     109,252  
Education       1,444,465     1,272,865  
Environment and natural resources       131,665     117,073  
Health       2,990,625     2,773,961  
Protection of persons and property       316,721     281,713  
Social services and assistance       710,475     679,398  
Transportation       307,690     294,848  
Other       459,790     338,436  

Total Operating Expense     $ 7,133,420   $ 6,447,856  

Operating expense by object is reported as follows:

 
(thousands of dollars)
 
2006
2005
Personal services     $ 602,391   $ 537,392  
Travel       40,653     34,456  
Transfers       5,739,936     5,185,792  
Goods and services       391,842     352,243  
Amortization of tangible capital assets       134,530     103,411  
Other       224,068     234,562  

Total Operating Expense     $ 7,133,420   $ 6,447,856  


11. Contingencies

Guaranteed debt

Debt of $46.1 million (2005 — $55.9 million) is guaranteed by the Minister of Finance. See Schedule 9 for a list of guaranteed debt.

Lawsuits

Up to $35.9 million may be paid, depending on the outcome of lawsuits in progress.

Indian and Northern Affairs Canada

The Government pays for certain social services provided to status Indians and submits claims to the federal government for the cost of these services. The Government believes these costs are the responsibility of the federal government and believes they are fully reimbursable. However, the federal government denies responsibility for a portion of these costs.

The Government is unable to determine whether or not the outstanding amounts will be reimbursed. The Government will account for any recovery resulting from the resolution of this contingency at the time of settlement. No provision for such a recovery has been made in these financial statements.


24 Public Accounts, 2005-06

General Revenue Fund
Notes to the Financial Statements

Crop Insurance Liability

The Saskatchewan Crop Insurance Corporation administers the federal/provincial Crop Insurance Programs. Premiums for the program are paid by the General Revenue Fund, the federal government and producers. A portion of the premiums is required to be paid to reinsurance funds established by the Province and the federal government. In certain circumstances, the reinsurance funds pay benefits to the Corporation.

In any year, where crop insurance indemnities exceed net premiums and any crop insurance fund balance, the shortfall is derived from one or both of the Crop Reinsurance Fund of Saskatchewan and the Crop Reinsurance Fund of Canada for Saskatchewan.

At March 31, 2006 the Crop Reinsurance Fund of Saskatchewan had a deficiency of $152.9 million (2005 — $183.7 million). Crop insurance premiums are actuarially set to cover indemnities over the long-term. In the event that the deficiency in the Saskatchewan reinsurance fund cannot be recovered from future premiums, the General Revenue Fund is required to pay the deficiency.

Transfers from the Federal Government

A Federal Act, Bill C-48, received royal assent on July 20, 2005 authorizing the federal Minister of Finance to make payments to provinces and territories, in respect of the fiscal year 2005-06. The payments will be provided for various programs such as post-secondary education, public transit, affordable housing, off-reserve aboriginal housing and northern housing.

The amount of the federal transfer to provinces and territories will be based on the difference between the 2005-06 annual federal surplus and $2 billion. The financial outcome of the federal government is not expected to be known until the fall of 2006. Therefore, a reasonable estimate of the federal transfer to the Province of Saskatchewan is not yet determinable, and no amount has been recorded in these financial statements. A preliminary estimate of the federal transfer to the Province of Saskatchewan, in respect of the fiscal year 2005-06, is $108.1 million.

12. Contractual Obligations

Major contractual obligations include:

treaty land entitlement agreements valued at approximately $11.7 million over five years; rural municipality and school division tax loss compensation of approximately $6.8 million as land achieves reserve status over the course of the agreements;
research and development projects for agriculture technology and opportunities in the agri-food industry, $13.4 million over five years;
Weyerhaeuser Canada Ltd. road maintenance and construction agreement, term indefinite, five year estimate $19.0 million;
capital grant projects, over the next 15 years, $53.6 million;
contracts for highway improvement, $65.7 million;
computer service agreements, $28.9 million over three years;
projects to expand innovation and enhance the competitive ability of the Saskatchewan economy, $72.3 million over five years;
Saskatchewan Association of Rehabilitation Centres, for beverage container collection and recycling, $34.0 million over three years;
Vaccine and Infectious Disease Organization, operating funding, $5.4 million over three years;
Construction contracts, $12.2 million;
Aerial fleet renewal, for fire suppression, $54.4 million over four years;
vehicle purchases, $11.8 million; and


General Revenue Fund 25

General Revenue Fund
Notes to the Financial Statements

operating and capital lease obligations as follows:

 
(thousands of dollars)

Operating
Capital
Future minimum lease payments                
2006-07     $ 29,262   $ 19,021  
2007-08       23,968     17,461  
2008-09       16,146     15,517  
2009-10       12,241     11,852  
2010-11       9,246     11,556  
Thereafter       47,144     18,419  

        138,007     93,826  
Interest and executory costs       --     (37,600 )

Total Lease Obligations     $ 138,007   $ 56,226  


13. Related Party Transactions

Included in these financial statements are transactions with various Saskatchewan Crown corporations, agencies, boards, and commissions related to the General Revenue Fund by virtue of common control by the Government of Saskatchewan.

Transactions include transfers to related parties of $2,545.1 million (2005 — $2,380.4 million).

Routine operating transactions with related parties are recorded at the rates charged by those organizations and are settled on normal trade terms. These transactions include:

payments to related parties of approximately $27.5 million (2005 — $15.3 million) to Saskatchewan Telecommunications Holding Corporation and in 2005, $115.9 million to Saskatchewan Property Management Corporation;
taxation and non-renewable resource revenue received from related parties during 2005-06 of approximately $75.1 million (2005 -$74.4 million). In addition, Saskatchewan Provincial Sales Tax and Fuel Tax are received from related parties on all taxable purchases.

Amounts due to or from related parties are described separately in these financial statements.

14. Trust Funds

Trust funds are property held and administered on behalf of beneficiaries. Trust assets are not owned by the Government and the Government has no equity in the funds. Therefore, trust funds are not included in the reporting entity.

Trust fund assets held and administered by the General Revenue Fund at March 31, 2006, were as follows:

 
(thousands of dollars)
 
2006
2005
Pension plans     $ 7,326,541   $ 6,636,532  
Public Guardian and Trustee for Saskatchewan       148,566     137,154  
Other       21,043     20,429  

Total Trust Fund Assets     $ 7,496,150   $ 6,794,115  

Amounts are based on the latest financial statements of the funds closest to March 31, 2006, where available. The trust fund balances, net of liabilities, total $7,252.3 million (2005 — $6,547.8 million).

15. Comparative Figures

Certain of the 2005 figures have been reclassified to conform with the current year presentation. With regard to expenses, the figures are reported on the same basis as the Estimates for the prior year.


26 Public Accounts, 2005-06

General Revenue Fund
Notes to the Financial Statements

16. Debt Reduction Account

This account was established pursuant to The Balanced Budget Act. The Debt Reduction Account is an accounting of the accumulated surpluses of the General Revenue Fund commencing April 1, 1995.

 
(thousands of dollars)
 
Budget
Actual
Debt Reduction Account, beginning of year     $ 969,113   $ 969,113  
Reduction in accumulated deficit for the year       69     400,466  

Debt Reduction Account, End of Year     $ 969,182   $ 1,369,579  


17. Adjustment to Accumulated Deficit

On April 1, 2005, the Saskatchewan Property Management Corporation was wound up and its assets and liabilities were transferred to the General Revenue Fund. This transfer resulted in an increase in financial assets of $21.7 million, liabilities of $89.6 million, and non-financial assets of $391.8 million, and a corresponding decrease in the accumulated deficit of $323.9 million. At the same time, a new department with similar responsibilities, Property Management, was created.

During 2004-05, the Government adopted new standards of accounting for non-financial assets recommended by the Public Sector Accounting Board of the Canadian Institute of Chartered Accountants. Along with this change in accounting policy, a new financial statement presentation was introduced. This new presentation introduces non-financial assets as a separate category of assets on the Statement of Financial Position. It also results in the annual surplus and accumulated deficit being calculated using the expense basis of accounting, as opposed to the expenditure basis used previously. Also introduced is a new statement, the Statement of Change in Net Debt, which reconciles the annual surplus calculated on the expense basis to the annual change in the net debt. Net debt is calculated as liabilities less financial assets.

Under the new recommendations, tangible capital assets, inventories for consumption and prepaid expenses are recorded as non-financial assets on the Statement of Financial Position and the cost of the Government’s use of these assets during the year is recorded as an expense in the Statement of Operations. Prior to 2004-05, tangible capital assets and inventories for consumption were recorded as expenditures in the period acquired. The initial impact of this change in accounting policy was an increase in the opening balances of tangible capital assets of $1,569.7 million and inventories for consumption of $54.5 million and a corresponding decrease in the opening accumulated deficit of $1,624.2 million. In addition, prepaid expenditures of $2.2 million were reclassified from financial to non-financial assets. The comparative figures have not been restated. The effect of this change in accounting policy in the 2004-05 year is an increase in non-financial assets of $206.9 million and an increase in the surplus of $54.9 million.


General Revenue Fund 27

General Revenue Fund
Schedules to the Financial Statements

For the Year Ended March 31, 2006

Schedule 1 - Accounts Receivable

 
 
 
(thousands of dollars)
 
 
 
2006
2005
Taxation                 $ 210,517   $ 197,676  
Non-renewable resources                   126,356     183,949  
Transfers from Government entities                   144,719     170,136  
Other own-source revenue                   69,912     56,524  
Transfers from the federal government                   71,029     43,996  
Other                   72,009     69,473  

                    694,542     721,754  
Provision for loss                   (65,480 )   (64,274 )

Total Accounts Receivable                 $ 629,062   $ 657,480  

Accounts receivable include $154.5 million due from related parties (2005 - $181.5 million)


Schedule 2 - Loans to Crown Corporations

 
 
 
(thousands of dollars)
 
 
 
2006
2005
Short-term Loans                            
Information Services Corporation of Saskatchewan                 $ 6,500   $ 17,000  
Municipal Financing Corporation of Saskatchewan                   3,301     7,148  
Saskatchewan Crop Insurance Corporation                   53,000     121,579  
Saskatchewan Opportunities Corporation                   3,000     --  
Saskatchewan Water Corporation                   17,459     16,899  
SaskEnergy Incorporated                   67,500     40,000  

Total Short-term Loans                   150,760     202,626  

      Principal   Sinking              
      Outstanding   Fund Equity            

Long-term Loans                            
Information Services Corporation of Saskatchewan     $ 30,000   $ --     30,000     30,000  
Investment Saskatchewan Inc.       20,919     (6,158 )   14,761     15,011  
Municipal Financing Corporation of Saskatchewan       10,000     (162 )   9,838     4,947  
Saskatchewan Crop Insurance Corporation       100,000     --     100,000     100,000  
Saskatchewan Housing Corporation       83,004     (43,298 )   39,706     79,126  
Saskatchewan Power Corporation       2,457,131     (179,931 )   2,277,200     2,089,300  
Saskatchewan Telecommunications Holding Corporation       393,574     (46,086 )   347,488     353,953  
Saskatchewan Water Corporation       15,932     (63 )   15,869     38,444  
SaskEnergy Incorporated       677,534     (32,171 )   645,363     669,957  

Total Long-term Loans     $ 3,788,094   $ (307,869 )   3,480,225     3,380,738  

Total Loans to Crown Corporations                 $ 3,630,985   $ 3,583,364  


28 Public Accounts, 2005-06

General Revenue Fund
Schedules to the Financial Statements

Schedule 3 - Other Loans

 
 
 
(thousands of dollars)
 
2006
2005
Agriculture and Food                            
Agricultural Credit Corporation of Saskatchewan           $ 7,750         $ 7,750  
Short-term Hog Loans     $ 9,663         $ 12,378        
   Provision for Loss      
(3,919
)   5,744    
(3,419
)   8,959  
Industry and Resources                            
Economic Development Loans             1,894           2,035  
 
Learning                            
Saskatchewan Student Aid Fund             103,421           97,421  
 
Northern Affairs                            
Economic Development Loans       5,071           5,218        
   Provision for Loss      
(2,193
)   2,878    
(2,053
)   3,165  
Regional Economic and Co-operative Development                            
Economic Development Loans       10,652           9,836        
   Provision for Loss      
(2,496
)   8,156    
(2,345
)   7,491  
Other             2,349           2,090  

Total Other Loans           $ 132,192         $ 128,911  


General Revenue Fund 29

General Revenue Fund
Schedules to the Financial Statements

Schedule 4 - Accounts Payable and Accrued Liabilities

 
(thousands of dollars)
 
2006
2005
Personal services     $ 42,486   $ 36,733  
Travel       4,561     2,020  
Transfers       289,047     186,373  
Supplier payments       124,537     56,857  
Accrued interest       138,563     155,729  
Transfers to the federal government       231,137     124,850  
Equalization and Canada Health and Social Transfer repayable to the federal                
  government       398,394     631,894  
Tangible capital assets       31,165     18,992  
Other       79,700     87,191  

Total Accounts Payable and Accrued Liabilities     $ 1,339,590   $ 1,300,639  

Total includes $131.7 million payable to related parties (2005 - $65.9 million) and $641.9 million payable to the federal government (2005 - $770.4 million)

Schedule 5 - Deposits Held

 
(thousands of dollars)
 
2006
2005
Deposits held on behalf of Government entities and others                
Cattle Marketing Deductions Fund     $ 5,907   $ 5,752  
Extended Health Care Plans       2,481     6,139  
Fiscal Stabilization Fund       887,500     748,500  
Liquor and Gaming Authority       39,993     44,196  
New Crops Insurance Program       6,311     6,340  
Queen's Bench Court Accounts       8,244     9,140  
Public Employees' Pension Plan       5,835     3,281  
Saskatchewan Agricultural Stabilization Fund       9     19,799  
Saskatchewan Crop Insurance Corporation       96,693     5,825  
Saskatchewan Health Information Network       16,682     18,607  
Saskatchewan Student Aid Fund       31,982     53,942  
School Division Tax Loss Compensation Fund       5,514     4,971  
Teachers' Superannuation Commission       4,299     4,701  
Other       30,355     35,870  
Conditional Receipts       19,195     14,552  

Total Deposits Held     $ 1,161,000   $ 981,615  


30 Public Accounts, 2005-06

General Revenue Fund
Schedules to the Financial Statements

Schedule 6 - Debt

 
 
 
 
(thousands of dollars)
2006
2005
Promissory
Notes

Debentures
Sinking
Funds1

Debt
Debt
Crown Corporation Purposes                                  
Information Services Corporation                                  
  of Saskatchewan     $ 6,500   $ 30,000   $ --   $ 36,500   $ 47,000  
Investment Saskatchewan Inc.       --     20,919     (6,158 )   14,761     15,011  
Municipal Financing Corporation                                  
  of Saskatchewan       3,301     10,000     (162 )   13,139     12,095  
Saskatchewan Crop Insurance Corporation       53,000     100,000     --     153,000     221,579  
Saskatchewan Housing Corporation       --     83,004     (43,298 )   39,706     79,126  
Saskatchewan Opportunities Corporation       3,000     --     --     3,000     --  
Saskatchewan Power Corporation       --     2,457,131     (179,931 )   2,277,200     2,089,300  
Saskatchewan Telecommunications                                  
  Holding Corporation       --     393,574     (46,086 )   347,488     353,953  
Saskatchewan Water Corporation       17,459     15,932     (63 )   33,328     55,343  
SaskEnergy Incorporated       67,500     677,534     (32,171 )   712,863     709,957  

Total Crown Corporation Purposes       150,760     3,788,094     (307,869 )   3,630,985     3,583,364  

General Government Purposes       40     7,994,414     (797,231 )   7,197,223     7,545,574  

Debt2     $ 150,800   $ 11,782,508   $ (1,105,100 ) $ 10,828,208   $ 11,128,938  

Debt repayable in foreign currency has been restated in Canadian dollar equivalents.
1 See Schedule 7 for information on sinking funds.
2 See Schedule 8 for information on debt by maturity.


General Revenue Fund 31

General Revenue Fund
Schedules to the Financial Statements

Schedule 7 - Sinking Funds

 
 
 
 
 
(thousands of dollars)
2005
2006
 
Sinking
Funds

Contributions
Earnings
Redemptions
Currency
Adjustment

Sinking
Funds

Crown Corporation Purposes                                        
Investment Saskatchewan Inc.     $ 5,908   $ --   $ 250   $ --   $ --   $ 6,158  
Municipal Financing Corporation                                        
  of Saskatchewan       53     100     9     --     --     162  
Saskatchewan Housing Corporation       3,878     38,321     1,099     --     --     43,298  
Saskatchewan Power Corporation       147,151     21,728     12,604     --     (1,552 )   179,931  
Saskatchewan Telecommunications                                        
  Holding Corporation       39,621     2,916     3,549     --     --     46,086  
Saskatchewan Water Corporation       4,993     190     344     (5,464 )   --     63  
SaskEnergy Incorporated       33,772     5,790     3,076     (10,467 )   --     32,171  

Total Crown Corporation Purposes       235,376     69,045     20,931     (15,931 )   (1,552 )   307,869  

General Government Purposes       708,582     66,025     63,082     (30,912 )   (9,546 )   797,231  

Total Sinking Funds     $ 943,958   $ 135,070   $ 84,013   $ (46,843 ) $ (11,098 ) $ 1,105,100  

The market value of sinking funds at March 31, 2006 is $1,128.2 million (2005 - $989.3 million).
Sinking fund earnings include gains on investment sales of $34.4 million (2005 - $8.1 million).
Annual contributions, when established by Order in Council, are set at not less than one per cent of debentures outstanding. The redemption value is based on the market value of the sinking fund units at the date of redemption.

The aggregate amount of contributions estimated to be required in each of the next five fiscal years to meet sinking fund requirements are:

( thousands of dollars)
 
 
 
 
2007
 
 
2008
 
 
2009
 
 
2010
 
 
2011
 
 
Total
 
Contributions1     $ 94,010   $ 92,010   $ 89,080   $ 84,206   $ 78,246   $ 437,552  
Recoverable from Crown corporations       (32,180 )   (32,180 )   (29,250 )   (28,935 )   (28,935 )   (151,480 )

General Government Purposes     $ 61,830   $ 59,830   $ 59,830   $ 55,271   $ 49,311   $ 286,072  

1 Each year includes contributions for U.S. dollar debt of $1.2 million.

Sinking fund assets have been invested as follows:
(thousands of dollars)
    2006     2005

Long-term Investments in securities of:
  Government of Saskatchewan, coupon interest range 4.3% to 10.3%; maturing in 3.8 to 30.9 years $ 321,332   $ 385,146  
  Government of Canada, coupon interest range 4.5% to 6.0%; maturing in 1.5 to 27.2 years   100,334     121,356  
  Other provincial governments, coupon interest range 4.0% to 9.5%; maturing in 3.9 to 33.3 years   464,267     349,225  
  Government of the United States, coupon interest range 5.4 to 6.3%; maturing in 17.4 to 24.9 years   13,521     4,027  
Cash, short term investments and accrued interest   205,646     84,204  

Total Sinking Funds $ 1,105,100   $ 943,958  

Cash, short term investments and accrued interest include $19.6 million (2005 - $0) Province of Saskatchewan securities and are disclosed net of $1.3 million (2005 - $5.2 million) in liabilities.
Included in total sinking funds are U.S. dollar cash, investments and accrued interest converted to $203.9 million Canadian (2005 - $331.8 million) at the exchange rate in effect at March 31, 2006, 1.1671 (2005 - 1.2096).

32 Public Accounts, 2005-06

General Revenue Fund
Schedules to the Financial Statements

Schedule 8 - Debt by Maturity

 
 
 
 
 
(thousands of dollars)
  2006
2005

Year of
Maturity

Canadian
Dollar
Debt

U. S. Dollar
Debt
(CDN $)


Total
(CDN $)

Average
Coupon
Rate


Total
(CDN $)

Average
Coupon
Rate

Short-term promissory notes     $ 150,800   $ --   $ 150,800     3.58%   $ 202,700     2.43%  
2005-06       --     --     --     --     1,002,134     6.82%  
2006-07       1,243,553     --     1,243,553     6.22%     1,244,405     6.22%  
2007-08       879,466     --     879,466     6.37%     852,934     6.34%  
2008-09       703,889     --     703,889     5.60%     711,058     5.57%  
2009-10       941,925     --     941,925     7.86%     951,949     7.79%  
2010-11
 
 
 
792,568
    --
    792,568
    5.99%     --
       
1 - 5 years       4,712,201     --     4,712,201           4,965,180        
6-10 years       3,180,935     58,355     3,239,290     6.81%     3,487,584     7.15%  
11-15 years       625,681     145,888     771,569     8.91%     82,995     5.98%  
16-20 years       769,391     116,710     886,101     8.73%     1,387,137     8.80%  
21-25 years       435,000     --     435,000     5.76%     550,000     6.73%  
26-30 years       1,414,147     --     1,414,147     5.97%     1,000,000     6.13%  
More than 30 years
 
 
 
475,000
    --
    475,000
    5.07%     600,000
    5.46%  
        11,612,355     320,953     11,933,308           12,072,896        
Sinking funds
 
 
 
(901,167
)
 
(203,933
)
 
(1,105,100
)
 
 
    (943,958
)
 
 
 
Debt     $ 10,711,188   $ 117,020   $ 10,828,208         $ 11,128,938        


General Revenue Fund 33

General Revenue Fund
Schedules to the Financial Statements

Schedule 8 (continued) - Debt by Maturity

The average effective interest rate on debt during 2005-06 was 6.90% (2005 - 7.08%), and includes the impact of foreign exchange and the amortization of any premiums and discounts associated with the debentures. The average term to maturity of debt outstanding at March 31, 2006 is 10.4 years (2005 - 10.0 years).
Debt includes Canada Pension Plan debentures of $885.4 million (2005 - $977.3 million). These debentures are callable in whole or in part before maturity, on six business days prior notice, at the option of the Minister of Finance of Saskatchewan.
Total debt includes debentures of $410.5 million (2005 - $470.5 million) that provide the holder with a choice of dates on which the debt matures. The year of maturity in the above table reflects the earliest possible date of maturity rather than maximum term to maturity.

Sensitivity of Debt and Debt Servicing Costs

U.S. dollar debentures have been converted to Canadian dollars at the exchange rate in effect at March 31, 2006 of 1.1671 (2005 - 1.2096).
A one cent change in the value of the U.S. dollar compared to the Canadian dollar from the March 31, 2006 level would change debt charges by $0.3 million in 2006-07 and debt by $1.4 million.
Debt includes floating rate debt of $1,714.1 million (2005 - $1,438.7 million). Floating rate debt is defined as the sum of floating rate debentures, short-term promissory notes, fixed rate debt maturing within one year and Saskatchewan Savings Bonds. A one percentage point increase in interest rates would increase debt servicing costs by $14.0 million in 2006-07.

Derivative Financial Instruments

Cross Currency Swaps

The following foreign denominated items have been hedged to Canadian dollars using cross currency swaps:
- debentures totalling 5.0 billion yen (2005 - 5.0 billion) fully hedged to $63.7 million Canadian (2005 - $63.7 million);
- debentures totalling 200.0 million Swiss francs (2005 - 0) fully hedged to $182.4 million Canadian (2005 - $0);
- debentures totalling 1,419.0 million U.S. dollars (2005 - 850.0 million) fully hedged to $1,882.3 million Canadian (2005 - $1,137.0 million); and
- interest payments on debentures of 275.0 million U.S. dollars (2005 - 275.0 million) hedged to Canadian at an exchange rate of 1.2325 (2005 - 1.2325).

In total, cross currency swaps on a notional value of $2,713.3 million of debt (2005 - $1,603.3 million) existed at March 31, 2006. The effectiveness of these hedges is assessed on an ongoing basis by monitoring the credit ratings of the counterparties to the hedges.

Interest Rate Swaps

Interest rate swaps on a notional value of $306.0 million of debt (2005 - $356.0 million) existed at March 31, 2006.

Foreign Currency Forward Exchange Contracts

Forward purchase commitments existed at March 31, 2006 to acquire, during 2006-07, 14.3 million U.S. dollars (2005 - 0) at a cost of $17.3 million Canadian (2005 - $0).

Bond Forward Contract

An obligation existed at March 31, 2006 to sell $100.0 million of 5.75% June 1, 2033 Government of Canada debentures (2005 - $0) for proceeds of $127.7 million (2005 - $0) by June 26, 2006.


34 Public Accounts, 2005-06

General Revenue Fund
Schedules to the Financial Statements

Schedule 9 - Guaranteed Debt

 
(thousands of dollars)
 
2006
2005
Crown Corporations                
The Power Corporation Act                
   Saskatchewan Power savings bonds                
     Series I - series VIl (matured)     $ 22   $ 25  
The Saskatchewan Development Fund Act                
   Guaranteed investments       758     848  
The Saskatchewan Telecommunications Act                
   Telebonds - series I (matured)       143     153  

Total Crown Corporations       923     1,026  

Other                
The Economic and Co-operative Development Act                
   Vanguard Inc.       1,250     --  
The Farm Financial Stability Act                
   Breeder associations loan guarantees       15,248     17,899  
   Feeder associations loan guarantees       10,469     7,789  
   Feedlot construction loan guarantees       406     --  
Agricultural Income Disaster Assistance Program       5     13  
The Housing and Special-care Homes Act                
   Senior citizens' housing       35     38  
The Student Assistance and Student Aid Fund Act       102     98  
The NewGrade Energy Inc. Act                
   NewGrade Energy Inc.       17,684     29,133  

Total Other       45,199     54,970  

Total Guaranteed Debt     $ 46,122   $ 55,996  

In addition to the amount shown, there is a contingent liability for interest accrued on certain of these items. Also, the Government has guaranteed debt, denominated in U.S. dollars, issued by Saskferco Products Inc. At March 31, 2006, the debt of $45.5 million Canadian was fully offset by Saskferco Products Inc.'s equity in a sinking fund. Total guaranteed debt is net of a loss provision of $0.5 million (2005 - $1.4 million).

Breeder and Feeder Associations
The Government provides guarantees to lenders who make loans to production associations. The Government guarantees repayment of 25 per cent of the outstanding loan balance at the time of a first default on any advance, plus accrued interest as of the time that payment is to be made on the guarantee. Guarantees for each cattle association are limited to $6 million for the breeder or feeder option. Guarantees for each bison association are limited to $5 million for the feeder option. Guarantees for each sheep association are limited to $4 million for the breeder or feeder option.

NewGrade Energy Inc. (NewGrade)
The Government has guaranteed certain long-term debt of NewGrade to a maximum of $360 million. A significant portion of this guarantee relates to U.S. dollar denominated debt. Thus, the amount of the guarantee is influenced by changes in the value of the U.S. dollar relative to the Canadian dollar.


General Revenue Fund 35

General Revenue Fund
Schedules to the Financial Statements

Schedule 10 - Revenue

 
 
(thousands of dollars)
  2006
2005
 
Budget
Actual
Actual
Taxation                      
Corporation capital     $ 373,700   $ 524,650   $ 381,289  
Corporation income       322,100     393,629     257,679  
Fuel       365,400     376,426     361,039  
Individual income       1,361,900     1,447,905     1,329,081  
Sales       1,019,000     1,112,350     985,079  
Tobacco       169,000     171,107     187,029  
Other       84,100     89,751     88,019  

Total Taxation       3,695,200     4,115,818     3,589,215  

Non-renewable Resources                      
Natural gas       191,400     269,074     212,440  
Oil       656,300     1,124,952     906,938  
Potash       293,000     277,967     305,494  
Other       51,400     49,106     49,319  

Total Non-renewable Resources       1,192,100     1,721,099     1,474,191  

Transfers from Government Entities                      
Crown Investments Corporation of Saskatchewan       175,000     221,000     268,000  
Liquor and Gaming Authority       330,700     351,673     361,044  
Other enterprises and funds       40,300     41,214     55,420  

Total Transfers from Government Entities       546,000     613,887     684,464  

Other Own-source Revenue                      
Fines, forfeits, and penalties       13,100     9,788     10,276  
Interest, premium, discount, and exchange       45,900     89,226     54,735  
Motor vehicle fees       125,700     135,183     121,549  
Other licences and permits       46,100     41,800     54,154  
Sales, services, and service fees       83,400     89,389     84,548  
Transfers from other governments       16,600     16,860     16,668  
Commercial operations (note 8)       --     64,724     5,625  
Other       16,000     54,413     30,096  

Total Other Own-source Revenue       346,800     501,383     377,651  

Total Own-source Revenue       5,780,100     6,952,187     6,125,521  

Transfers from the Federal Government                      
Canada Health Transfer       551,900     659,558     452,396  
Canada Social Transfer       299,700     298,756     262,742  
Health Reform Fund       108,500     --     46,732  
Equalization       82,000     88,672     581,570  
Other       185,332     218,379     322,859  

Total Transfers from the Federal Government       1,227,432     1,265,365     1,666,299  

Total Revenue     $ 7,007,532   $ 8,217,552   $ 7,791,820  


36 Public Accounts, 2005-06

General Revenue Fund
Schedules to the Financial Statements

Schedule 11 - Non-cash Items Included in Surplus

 
(thousands of dollars)
 
2006
2005
Amortization of foreign exchange loss     $ 2,167   $ 1,528  
Amortization of tangible capital assets (note 5)       134,530     103,411  
Net (gain) loss on disposal of tangible capital assets       (391 )   143  
Write down of tangible capital assets       2,927     --  
Loss on loans and investments       1,506     2,366  
Earnings retained in sinking funds       (63,082 )   (43,031 )
Gain on transfer of tangible capital assets       (1,684 )   (5,879 )

Total Non-cash Items Included in Surplus     $ 75,973   $ 58,538  

Schedule 12 - Net Change in Non-cash Operating Activities

 
(thousands of dollars)
 
2006
2005
Decrease (Increase) in accounts receivable     $ 39,641   $ (82,116 )
Decrease (Increase) in deferred charges       16,060     (5,428 )
(Decrease) Increase in accounts payable and accrued liabilities       (47,305 )   316,847  
Increase in unearned revenue       3,196     4,978  
Decrease prepaid expenses       337     108  
Increase in inventories held for consumption       (5,862 )   (2,964 )

Net Change in Non-cash Operating Activities     $ 6,067   $ 231,425  


General Revenue Fund 37

General Revenue Fund
Schedules to the Financial Statements

Schedule 13 - Investing Activities

 
 
 
(thousands of dollars)
  2006
2005
 
Receipts
Disbursements
Receipts
Disbursements
Loans                            
Agricultural Credit Corporation of Saskatchewan     $ --   $ --   $ 9,100   $ --  
Information Services Corporation of Saskatchewan       10,500     --     13,880     --  
Municipal Financing Corporation of Saskatchewan       3,847     5,000     9,391     7,148  
Saskatchewan Crop Insurance Corporation       68,579     --     --     44,579  
Saskatchewan Opportunities Corporation       --     3,000     --     --  
Saskatchewan Power Corporation       86,312     250,000     149,929     350,000  
Saskatchewan Property Management Corporation       --     --     5,500     --  
Saskatchewan Telecommunications Holding Corporation       --     --     14,497     --  
Saskatchewan Water Corporation       34,012     7,067     764     3,521  
SaskEnergy Incorporated       101,195     102,500     37,958     50,000  
Other       60,224     64,738     60,810     70,412  

Total Loan Receipts and Disbursements       364,669     432,305     301,829     525,660  

Sinking Funds                            
Contributions       69,045     135,070     25,729     91,273  
Debt redemption funded from sinking funds       30,912     --     120,577     --  

Total Sinking Fund Receipts and Disbursements       99,957     135,070     146,306     91,273  

Other       905     13     1,443     63  

Total Receipts and Disbursements       465,531   $ 567,388     449,578   $ 616,996  

Net Disbursements     $ (101,857 )       $ (167,418 )      



This page left blank intentionally.



Fiscal Stabilization Fund
(unaudited)



This page left blank intentionally.


Fiscal Stabilization Fund 41

Fiscal Stabilization Fund
Schedule of Transfers and Accumulated Balance

For the Year Ended March 31, 2006
(unaudited)

 
 
(thousands of dollars)
 
Budget
2006

Actual
2006

Actual
2005

Balance, beginning of year     $ 748,500   $ 748,500   $ 366,000  
Transfer from (to) the General Revenue Fund       (174,455 )   139,000     382,500  

Balance, End of Year     $ 574,045   $ 887,500   $ 748,500  

The Fiscal Stabilization Fund (Fund) was established April 1, 2000, by The Fiscal Stabilization Fund Act. Its purpose is to stabilize the fiscal position of the Government to facilitate long-term planning.

Stabilization occurs through transfers between the Fund and the General Revenue Fund (GRF), as approved from time to time by Treasury Board.

Transfers to the Fund from the GRF are statutory disbursements.

Amounts transferred to the GRF from the Fund are available for expenses subsequent to receiving required approval from the Legislative Assembly.



This page left blank intentionally.



Summary Financial Statements



This page left blank intentionally.


Summary Financial Statements 45

Government of Saskatchewan
Responsibility for Summary Financial Statements

The Government is responsible for the Summary Financial Statements. The Government maintains a system of accounting and administrative controls to ensure that accurate and reliable financial statements are prepared and to obtain reasonable assurance that transactions are authorized, assets are safeguarded, and financial records are maintained.

The Provincial Comptroller prepares these statements in accordance with Canadian generally accepted accounting principles for senior governments, using the Government’s best estimates and judgment when appropriate. He uses information from the accounts of the General Revenue Fund, Crown corporations and other government organizations to prepare these statements.

The Provincial Auditor expresses an independent opinion on these statements. His report, which appears on the following page, provides the scope of his audit and states his opinion.

Treasury Board approves the Summary Financial Statements. The statements are tabled in the Legislative Assembly as part of the Public Accounts and referred to the Standing Committee on Public Accounts for review.

On behalf of the Government of the Province of Saskatchewan.



/s/ Andrew Thomson
Andrew Thomson
Minister of Finance



/s/ Doug Matthies
Doug Matthies
Deputy Minister of Finance



/s/ Terry Paton
Terry Paton
Provincial Comptroller

Regina, Saskatchewan
June 2006



This page left blank intentionally.


Summary Financial Statements 47

Auditor’s Report

To the Members of the Legislative Assembly of Saskatchewan

I have audited the summary statement of financial position of the Government of Saskatchewan as at March 31, 2006 and the summary statements of operations, accumulated deficit, change in net debt, and cash flow for the year then ended. These financial statements are the responsibility of Treasury Board. My responsibility is to express an opinion on these financial statements based on my audit.

I conducted my audit in accordance with Canadian generally accepted auditing standards. Those standards require that I plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.

In my opinion, these financial statements present fairly, in all material respects, the financial position of the Government of Saskatchewan as at March 31, 2006 and the results of its operations and its cash flows for the year then ended in accordance with Canadian generally accepted accounting principles.



/s/ Fred Wendel
Regina, Saskatchewan Fred Wendel, CMA, CA
June 8, 2006 Provincial Auditor

48 Public Accounts, 2005-06

Government of Saskatchewan
Summary Statement of Financial Position

As at March 31, 2006

 
 
 
 
(thousands of dollars)
Schedule


2006

2005
                                   
Financial Assets                            
      Cash and temporary investments (note 2)           $ 1,646,114         $ 1,330,040  
1     Accounts receivable             793,429           832,648  
2     Assets held for sale             120,754           131,524  
      Deferred charges             40,035           65,607  
3     Loans and mortgages receivable             141,397           142,949  
4     Investment in government business enterprises             2,946,797           2,713,990  
5     Other investments             619,175           682,194  

Total Financial Assets             6,307,701           5,898,952  

 
Liabilities                            
6     Accounts payable and accrued liabilities             1,690,950           1,708,845  
7     Other liabilities             198,295           185,419  
8     Unearned revenue             241,772           224,493  
9,10&11     Public debt (note 5)     $ 7,642,768         $ 8,103,760        
      Unamortized foreign exchange loss       (16,828 )   7,625,940     (21,136 )   8,082,624  
      Pension liabilities (note 6)             4,311,986           4,185,062  

Total Liabilities             14,068,943           14,386,443  

Net Debt             (7,761,242 )         (8,487,491 )

 
Non-financial Assets                            
      Prepaid expenses             22,920           27,673  
      Inventories held for consumption             86,196           85,861  
      Tangible capital assets (note 3)             3,964,885           3,941,915  

Total Non-financial Assets             4,074,001           4,055,449  

Accumulated Deficit           $ (3,687,241 )       $ (4,432,042 )

(See accompanying notes)
      Contingencies and contractual obligations (notes 10 and 11)                  
12     Guaranteed debt (note 10)                            

Summary Financial Statements 49

Government of Saskatchewan
Summary Statement of Operations

For the Year Ended March 31, 2006

 
 
(thousands of dollars)
Schedule
2006
2005
                       
Revenue                
13     Taxation     $ 4,116,975   $ 3,590,352  
13     Non-renewable resources       1,721,100     1,474,191  
13     Other own-source revenue       1,446,580     1,317,272  
13     Transfers from the federal government       1,463,045     1,995,201  

Total Revenue       8,747,700     8,377,016  

 
Expense                
      Agriculture       512,081     780,396  
      Community development       294,495     230,608  
      Debt charges (note 7)       840,640     903,055  
      Economic development       371,390     277,202  
      Education       1,396,869     1,207,844  
      Environment and natural resources       174,163     153,901  
      Health       3,221,618     2,943,438  
      Protection of persons and property       356,250     319,401  
      Social services and assistance       844,190     821,357  
      Transportation       328,868     317,014  
      Other       445,971     421,744  

Total Expense (note 8)       8,786,535     8,375,960  

      (Deficit) surplus from government service organizations       (38,835 )   1,056  
4     Income from government business enterprises       717,811     843,285  

Surplus (note 9)     $ 678,976   $ 844,341  

(See accompanying notes)

50 Public Accounts, 2005-06

Government of Saskatchewan
Summary Statement of Accumulated Deficit

For the Year Ended March 31, 2006

 
 
 
(thousands of dollars)
    2006
2005
Schedule
Estimated
Actual
Actual
                             
      Accumulated deficit, beginning of year     $ (4,432,042 ) $ (4,432,042 ) $ (5,366,810 )
      Adjustment to accumulated deficit (note 15)       --     --     30,119  
      Surplus (deficit)       (173,100 )   678,976     844,341  
4     Other comprehensive income       --     65,825     60,308  

Accumulated Deficit, End of Year     $ (4,605,142 ) $ (3,687,241 ) $ (4,432,042 )

(See accompanying notes)

Government of Saskatchewan
Summary Statement of Change in Net Debt

For the Year Ended March 31, 2006

 
 
 
(thousands of dollars)
    2006
2005
 
Estimated
Actual
Actual
                             
Surplus (Deficit)     $ (173,100 ) $ 678,976   $ 844,341  

 
Tangible Capital Assets                      
      Acquisitions (note 3)       (337,900 )   (407,492 )   (295,736 )
      Amortization (note 3)       295,800     298,092     275,507  
      Writedowns (note 3)       --     72,291     --  
      Net loss on disposal       --     8,350     3,878  
      Proceeds on disposal       --     5,789     7,608  
      Increase in tangible capital assets, beginning of year (note 14(b))       --     --     (82,469 )

Net Acquisition of Tangible Capital Assets       (42,100 )   (22,970 )   (91,212 )

 
Other Non-financial Assets                      
      Net use (acquisition) of prepaid expenses       --     4,753     (6,088 )
      Net acquisition of inventories held for consumption       --     (335 )   (7,342 )

Net Use (Acquisition) of Other Non-financial Assets       --     4,418     (13,430 )

 
      Decrease (increase) in net debt       (215,200 )   660,424     739,699  
      Net debt, beginning of year       (8,487,491 )   (8,487,491 )   (9,317,617 )
      Adjustment to accumulated deficit (note 15)       --     --     30,119  
4     Other comprehensive income       --     65,825     60,308  

Net Debt, End of Year     $ (8,702,691 ) $ (7,761,242 ) $ (8,487,491 )

(See accompanying notes)

Summary Financial Statements 51

Government of Saskatchewan
Summary Statement of Cash Flow

For the Year Ended March 31, 2006



(thousands of dollars)
Schedule
2006
2005
                       
Operating Activities                
      Surplus     $ 678,976   $ 844,341  
      Add (deduct) non-cash items                
4        Income from government business enterprises       (717,811 )   (843,285 )
15        Other non-cash items included in surplus       185,263     168,800  
16     Net change in non-cash operating activities       82,449     240,002  
      Dividends received from other investments       127,432     63,878  
4     Dividends received from government business enterprises       575,829     645,347  

Cash Provided by Operating Activities       932,138     1,119,083  

 
Capital Activities                
      Acquisition of tangible capital assets (note 3)       (407,492 )   (295,736 )
      Proceeds on disposal of tangible capital assets       5,789     7,608  
      Increase in tangible capital assets, beginning of year (note 14(b))       --     (82,469 )

Cash Used for Capital Activities       (401,703 )   (370,597 )

 
Investing Activities                
2     Disposal of land held for resale       1,534     1,289  
2     Increase in other assets held for sale       (4,620 )   --  
3     Net (increase) decrease in loans and mortgages receivable       (3,946 )   2,616  
4     Increase in equity advances to government business enterprises       (25,000 )   --  
      Acquisition of other investments       (59,008 )   (23,989 )
      Disposition of other investments       130,954     111,111  
      Decrease in other investments, beginning of year (note 14(b))       --     60,042  

Cash Provided by Investing Activities       39,914     151,069  

 
Financing Activities                
      Proceeds from public debt       426,724     522,021  
      Repayment of public debt       (820,799 )   (1,103,165 )
      Increase in public debt, beginning of year (note 14(b))       --     32,453  
      Increase in other liabilities       12,876     4,436  
      Increase in pension liabilities       126,924     132,406  

Cash Used for Financing Activities       (254,275 )   (411,849 )

 
Increase in cash and temporary investments       316,074     487,706  
Cash and temporary investments, beginning of year       1,330,040     842,334  

Cash and Temporary Investments, End of Year     $ 1,646,114   $ 1,330,040  

(See accompanying notes)                

52 Public Accounts, 2005-06

Government of Saskatchewan
Notes to the Summary Financial Statements

For the year ended March 31, 2006

1. Significant Accounting Policies

These Summary financial statements are prepared in accordance with generally accepted accounting principles for senior governments, as recommended by the Public Sector Accounting Board of the Canadian Institute of Chartered Accountants. The significant accounting policies are summarized below.

a) Government reporting entity

The government reporting entity consists of organizations controlled by the Government. These government entities are segregated into two classifications. Entities that are self-sufficient and have the financial and operating authority to sell goods and services to individuals and organizations outside the government reporting entity as their principal activity are classified as government business enterprises. All other government entities are government service organizations.

A listing of the organizations included in the government reporting entity is provided in schedule 17. Unless otherwise noted, the financial activities of all subsidiaries of these organizations have also been included.

Trusts administered by the Government are excluded from the reporting entity.

b) Government partnerships

The Government has entered into various partnerships where there is a contractual arrangement between the Government and one or more partners outside the government reporting entity and where these partners share, on an equitable basis, the significant risks and benefits associated with operating the partnership. Government business partnerships are government partnerships that are self-sufficient and have the financial and operating authority to sell goods and services to individuals and organizations outside the government reporting entity as their principal activity.

c) Method of consolidation

Government service organizations are consolidated after adjustment to a basis consistent with the accounting policies described in note 1(d). Significant inter-organization balances and transactions are eliminated.

Government business enterprises are accounted for by the modified equity method. Using this method, the Government’s investment in government business enterprises, which is initially recorded at cost, is adjusted annually to include the net earnings or losses and certain other net equity changes of the enterprise without adjustment to conform with the accounting policies described in note 1(d). With the exception of dividends declared by March 31, inter-organization balances and transactions are not eliminated.

Government partnerships, except those designated as government business partnerships, are proportionately consolidated, as disclosed in note 12. Significant inter-organization balances and transactions are eliminated.

Government business partnerships are accounted for by the modified equity method.

Financial results of government organizations whose fiscal year-ends are other than March 31 are adjusted for transactions having a significant impact on these financial statements.

d) Basis of accounting

Revenue

Revenues are recorded on the accrual basis except for receipts from the federal government for corporate and personal income taxes, which are recorded on the cash basis. Government transfers are recognized as revenue in the period during which the transfer is authorized and any eligibility criteria are met.

Expense

Expenses are recorded on the accrual basis. Government transfers are recognized as expenses in the period during which the transfer is authorized and any eligibility criteria are met.

Assets

Financial assets are assets that could be used to discharge existing liabilities or finance future operations and are not for consumption in the normal course of operations.

Temporary Investments are recorded at cost which approximates market value.


Summary Financial Statements 53

Government of Saskatchewan
Notes to the Summary Financial Statements

Assets held for sale include inventories and land held for resale, which are valued at the lower of cost and net realizable value. Other assets held for sale include assets that the Government has committed to selling and anticipates that a sale to a purchaser outside the reporting entity will be completed in the next year.

Deferred charges include issue costs and net discounts or premiums incurred on the issue of public debt. They are recorded at cost and amortized on a straight-line basis over the remaining life of the debt issue.

Loans and mortgages receivable are initially recorded at cost. Where there has been a loss in value that is other than a temporary decline, the loan or mortgage is written down to recognize the loss. Interest is recognized on the accrual basis except when collection is uncertain, it is recorded on the cash basis.

Other investments consist of: equity investments; portfolio investments; bonds, debentures and other advances; and property holdings. These investments are accounted for by various methods as described below and are written down to their fair value when there is evidence of a permanent decline in value.

Equity investments exist when the Government holds shares of private or public companies and exercises significant influence but has less than a controlling interest or when the Government has shared control, as in government business partnerships. These investments are accounted for by the modified equity method. Using this method, the Government’s investment, which is initially recorded at cost, is adjusted annually for the Government’s share of the investee’s net earnings or losses and is reduced by dividends and partnership distributions received from these investments.

Portfolio investments exist when the Government holds shares of private or public companies and does not exercise significant influence. Portfolio investments are recorded at cost, and dividends from these shares are recorded as income when receivable.

Bonds, debentures and other advances and Property holdings are recorded at amortized cost.

Non-financial assets are acquired, constructed or developed assets that do not normally provide resources to discharge existing liabilities, but instead are normally employed to deliver government services, may be consumed in the normal course of operations and are not for sale in the normal course of operations.

Inventories held for consumption are recorded at cost and are expensed as they are consumed.

Tangible capital assets are recorded at cost and include all amounts directly attributable to the acquisition, construction, development or betterment of the asset. Tangible capital assets are generally amortized on a straight-line basis over the estimated useful life of each asset.

Liabilities

Liabilities are present obligations to individuals and organizations outside the government reporting entity as a result of transactions and events occurring prior to year-end, which will be satisfied in the future through the transfer or use of assets or another form of economic settlement. They consist of obligations to provide authorized transfers where any eligibility criteria have been met, to repay borrowings, to pay for goods and services acquired prior to year-end and to deliver goods or services in the future where payment has been received.

Unearned revenue is revenue that will be earned in a subsequent fiscal year and includes restricted funding from the federal government and other organizations.

Public debt consists of debt of government service organizations recorded net of amounts issued on behalf of and reimbursable from government business enterprises. Total public debt, as disclosed in schedules 9 and 11, includes public debt and the debt of government business enterprises.

Public debt is recorded at par. Premiums, discounts and issue costs are recorded as deferred charges and are amortized on a straight-line basis over the remaining life of the debt issue.

Certain debenture issues require contributions to a sinking fund. These obligations are recorded at principal less sinking fund balances where applicable. Premiums and discounts on long-term investments within these sinking funds are amortized on a constant yield basis.

Debt issues and sinking fund investments held in foreign currencies are converted to the Canadian dollar equivalent at the exchange rate in effect at March 31.

Unamortized foreign exchange loss includes unrealized foreign exchange gains and losses resulting from the conversion of debentures due and sinking funds held in a foreign currency to the Canadian dollar equivalent at the exchange rate in effect at March 31. Unrealized foreign exchange gains and losses are amortized on a straight-line basis over the remaining life of the debt issue. Realized foreign exchange gains and losses are included in the surplus or deficit.

Pension liabilities are calculated using the projected benefit method prorated on services, except as otherwise disclosed in note 6. Pension fund assets are valued at market related values. Changes in the pension liabilities that result from estimation adjustments due to experience gains and losses and changes in actuarial assumptions are amortized on a straight-line basis over the expected average


54 Public Accounts, 2005-06

Government of Saskatchewan
Notes to the Summary Financial Statements

remaining service life of the related employee group. Gains or losses as a result of plan amendments are recognized in the period of the plan amendment.

Guaranteed debt includes guarantees of the Government made through specific agreements or legislation to repay promissory notes, bank loans, lines of credit, mortgages and other securities. Loss provisions on guaranteed debt are recorded when it is likely that a loss will occur. The amount of the loss provision represents the Government’s best estimate of future payments net of recoveries. The loss provision is recorded as a liability and an expense in the year determined and is adjusted as necessary to ensure it equals the expected payout of the guarantee.

2. Cash and Temporary Investments

Temporary investments are generally for less than three months and have an average effective interest rate of 3.78 per cent.

3. Tangible Capital Assets

The Government has a significant investment in tangible capital assets that have a useful life of greater than one year. These assets are a key component in the delivery of government programs and provide ongoing value to the public.

The following table discloses the tangible capital assets held by government service organizations and does not include the following:

works of art and historical treasures, such as the Legislative Building;
intangible assets and items inherited by right of the Crown, such as Crown lands, forests, water and mineral resources, which are not recognized in these financial statements; and
capital assets held by government business enterprises, as disclosed in schedule 4.
 
 
 
 
 
 
 
(thousands of dollars)
  2006
2005
 
Land &
Improve-
ments

Buildings &
Improve-
ments

Machinery &
Equipment

Trans-
portation
Equipment

Office &
Information
Technology

Infra-
structure

Total
Total
                                                     
Estimated useful life     3 years-Indefinite   3-50 years   2-33 years   3-40 years   2-25 years   3-60 years              
Opening Net Book Value of                                                    
  Tangible Capital Assets     $ 194,198   $ 1,472,564   $ 252,055   $ 85,414   $ 124,719   $ 1,812,965   $ 3,941,915   $ 3,850,703  

Opening cost     $ 210,700   $ 2,524,864   $ 923,550   $ 169,905   $ 315,377   $ 3,312,127   $ 7,456,523   $ 7,091,090  
Adjustment to opening cost                                                    
  (note 14 (b))       --     --     --     --     --     --     --     160,206  
Acquisitions       3,439     84,487     71,330     88,000     29,384     130,852     407,492     295,736  
Write-downs       (1,104 )   (30,220 )   (153,627 )   (848 )   (1,345 )   (33 )   (187,177 )   (937 )
Disposals       (55 )   (26,913 )   (13,428 )   (7,480 )   (13,008 )   (37,872 )   (98,756 )   (89,572 )

Closing cost1       212,980     2,552,218     827,825     249,577     330,408     3,405,074     7,578,082     7,456,523  

Opening accumulated                                                    
  amortization       16,502     1,052,300     671,495     84,491     190,658     1,499,162     3,514,608     3,240,387  
Adjustment to opening                                                    
  accumulated amortization                                                    
  (note 14 (b))       --     --     --     --     --     --     --     77,737  
Annual amortization       973     96,299     43,790     27,442     34,612     94,976     298,092     275,507  
Write-downs       --     (11,300 )   (102,286 )   (23 )   (1,277 )   --     (114,886 )   (936 )
Disposals       --     (19,178 )   (12,180 )   (5,238 )   (10,171 )   (37,850 )   (84,617 )   (78,087 )

Closing accumulated                                                    
   amortization       17,475     1,118,121     600,819     106,672     213,822     1,556,288     3,613,197     3,514,608  

Closing Net Book Value of                                                    
   Tangible Capital Assets     $ 195,505   $ 1,434,097   $ 227,006   $ 142,905   $ 116,586   $ 1,848,786   $ 3,964,885   $ 3,941,915  

1  Closing cost includes work-in-progress of $79.4 million (2005 - $55.2 million)

Summary Financial Statements 55

Government of Saskatchewan
Notes to the Summary Financial Statements

4. Measurement Uncertainty

Uncertainty in the determination of the amount at which an item is recognized or disclosed in financial statements is known as measurement uncertainty. Such uncertainty exists when there is a variance between the recognized or disclosed amount and another reasonably possible amount.

Measurement uncertainty that may be material to these financial statements exists in the accrual of pension obligations, site restoration obligations, accident claims obligations, unbilled utility revenue, non-renewable resources royalties and the federal government’s Canada Health Transfer and Canada Social Transfer payments. It also exists in the valuation of loans where repayment is contingent upon an organization’s cash flows.

The nature of the uncertainty in the accrual of pension, site restoration and accident claims obligations arises because actual experience may differ significantly from actuarial or historical estimations and assumptions. Uncertainty in the accrual of unbilled utility revenue arises because actual usage may differ from estimated usage. The uncertainty related to accrued royalties arises because of price and production sensitivities in the royalty structures. Uncertainty related to transfers from the federal government arise because of changes in economic and demographic conditions in the Province and the country. The uncertainty in the valuation of loans arises from the effect of commodity prices on cash flows.

While best estimates are used for reporting items subject to measurement uncertainty, it is reasonably possible that changes in future conditions, occurring within one fiscal year, could require a material change in the amounts recognized or disclosed.

5. Risk Management of Public Debt

The Government borrows funds in both domestic and foreign capital markets by issuing Government of Saskatchewan securities. As a result of these transactions, the Government is exposed to four types of risk: interest rate risk, foreign exchange rate risk, credit risk and liquidity risk.

To manage these risks, the Government maintains a preference for fixed rate Canadian dollar denominated debt. Where market conditions dictate that other forms of debt are more attractive, the Government seeks opportunities to use derivative financial instruments to reduce these risks. A derivative financial instrument is a contract whose value is based on the value of another asset or index.

Interest rate risk is the risk that the Government’s debt charges will increase due to changes in interest rates. This risk is managed by issuing debt securities at predominantly fixed rates of interest rather than at floating rates of interest. The Government seeks opportunities to effectively convert floating rate debt into fixed rate debt through the use of interest rate swaps. At March 31, 2006, 85.7 per cent (2005 — 88.2 per cent) of the Government’s gross public debt effectively carried a rate of interest that was fixed for greater than a one-year period.

Foreign exchange rate risk is the risk that the Government’s debt charges will increase due to a decline in the value of the Canadian dollar relative to other currencies. This risk is managed by maintaining a preference for issuing debt that is denominated in Canadian dollars. Where debt has been issued in foreign currencies, the Government seeks opportunities to effectively convert it into Canadian dollar debt through the use of cross currency swaps. At March 31, 2006, 97.4 per cent (2005 — 96.4 per cent) of the Government’s gross public debt is effectively denominated in Canadian dollars.

Credit risk is the risk that a loss may occur from the failure of another party to meet its obligations under a derivative financial instrument contract. This risk is managed by dealing only with counterparties with good credit ratings and by establishing limits on individual counterparty exposures and monitoring those exposures on a regular basis. At March 31, 2006, 100 per cent (2005 — 100 per cent) of the Government’s counterparties held a Standard and Poor’s credit rating of A or better.

Liquidity risk is the risk that the Government will not be able to meet its financial commitments over the short-term. This risk is managed by distributing debt maturities over many years, maintaining sinking funds on long-term debt issues and maintaining adequate cash reserves and short-term borrowing programs as contingent sources of liquidity.

Schedule 11 provides more detailed information on the Government’s use of derivative financial instruments.


56 Public Accounts, 2005-06

Government of Saskatchewan
Notes to the Summary Financial Statements

6. Retirement Benefits

The Government sponsors several defined benefit and defined contribution pension plans. The Government also participates in a joint defined benefit pension plan.

Defined benefit plans provide benefits based on length of service and pensionable earnings. A typical defined benefit plan provides pensions equal to 2.0 per cent of a member’s average five years highest salary, multiplied by the years of service to a maximum of 35 years. Members contribute a percentage of salary, which may vary based on age, to their plan. Pensions and contribution rates are integrated with the Canada Pension Plan.

Actuarial valuations are performed at least triennially. An actuary extrapolates these valuations when a valuation is not done in the current fiscal year. Valuations are based on a number of assumptions about future events, such as inflation rates, interest rates, wage and salary increases and employee turnover and mortality. These assumptions reflect estimates of expected long-term rates and short-term forecasts. Estimates vary based on the individual plan.

The accrued benefit obligation is determined using the projected benefit method prorated on services. Pension fund assets are valued at market related values based on the actual market values averaged over a four-year period. In the periods between valuations, the actuary estimates the market related value of pension fund assets using expected long-term rates of return for the individual plans.

Joint defined benefit plans are governed by a formal agreement between the joint sponsors (i.e., employer and plan members), which establishes that the joint sponsors have shared control over the plan. Funding contributions are shared mutually between the employer and plan members. The sponsors share, on an equitable basis, the significant risks of each plan. Accordingly, the Government accounts for only its portion of the plan. Plan assets and surpluses are restricted for member benefits or certain other purposes set out in the agreement. Plan benefits are determined on the same basis as defined benefit plans.

The accrued benefit obligation is determined using the projected accrued benefit actuarial cost method. Pension fund assets are valued at market related values by averaging the difference between the net investment income on a market-value basis and the expected investment income determined by the actuary, over a five-year period.

Defined contribution plans provide pensions based on accumulated contributions and investment earnings. Employees contribute a percentage of salary. The Government provides contributions at specified rates for employee current service.

Pension fund assets of government sponsored defined benefit and defined contribution plans are invested in fixed income securities, equities, real estate and short-term monetary items. The investment in Government of Saskatchewan securities is insignificant for all plans.

Government Service Organizations

a) Defined benefit plans and joint defined benefit plan

The two main defined benefit plans are the Teachers’ Superannuation Plan (TSP) and the Public Service Superannuation Plan (PSSP). Other plans include Judges of the Provincial Court Superannuation Plan (Judges), Saskatchewan Transportation Company Employees Superannuation Plan, Anti-TB League Employees Superannuation Plan and the Saskatchewan Pension Annuity Fund, an annuity underwriting operation. Defined benefits are also payable to members of the former Members of the Legislative Assembly Superannuation Fund (MLA).

The TSP provides inflation protection equal to 80 per cent of the annual increase in the Consumer Price Index (CPI). Judges who retire on or after April 1, 2003 receive inflation protection equal to 75 per cent of the previous year’s increase in CPI, up to a CPI increase of 5.0 per cent, and 50 per cent of the increase in CPI over 5.0 per cent. The PSSP and other plans provide adhoc inflation indexing.

The Government is required to match member current service contributions for all plans except Judges and the PSSP. Separate pension funds are maintained for all plans except the PSSP and the MLA, for which member contributions are received and pension obligations are paid directly by the Government.

The Government also participates in the Saskatchewan Healthcare Employees’ Pension Plan (SHEPP), a joint defined benefit plan for employees of the twelve Regional Health Authorities. The Government contributes to the plan at the ratio of 1.12 to 1 of employee contributions. Any actuarially determined deficiency is the responsibility of participating employers and employees in the ratio of 1.12 to 1. The Government’s participating employer contributions for the SHEPP represents approximately 90 per cent of the total employer contributions to the plan.


Summary Financial Statements 57

Government of Saskatchewan
Notes to the Summary Financial Statements

Information on the defined benefit plans of government service organizations and the joint defined benefit plan follows:


2006
2005

TSP
PSSP
Others
SHEPP
Total
Total
Plan status   closed   closed   closed 1 open   n/a   n/a  
Member contribution rate, percentage of salary   7.85   7.0-9.0 2 5.0-9.0 2 5.85-7.352 n/a   n/a  
Number of active members   3,538   1,450   67   30,414   35,469   34,801  
Average age of active members, years   53.2   54.0   56.7   44.9   46.1   45.5  
Former members entitled to deferred pension benefits 5,224   124   11   1,344   6,703   6,878  
Number of superannuates and surviving spouses   10,474   5,805   2,356   8,388   27,023   26,187  
Actuarial valuation date   June 30/05 Dec. 31/05 Various Dec. 31/04 n/a   n/a  
Long-term assumptions used                          
  Rate of compensation increase   3.50 % 3.50 % 3.50 % 3.75 % n/a   n/a  
  Expected rate of return on plan assets   6.75 % 5.00 % 5.00-6.00 % 6.50 % n/a   n/a  
  Discount rate   5.60 % 5.00 % 5.00-5.20 % 6.50 % n/a   n/a  
  Inflation rate   2.50 % 2.50 % 2.50 % 2.75 % n/a   n/a  

1 Judges is open to new membership; all other plans are closed.
2 Contribution rate varies based on age upon joining the plan.

The following table shows information based on the latest actuarial valuation extrapolated to March 31, 2006 for defined benefit plans and December 31, 2005 for the joint defined benefit plan:

 
 
 
 
(thousands of dollars)
2006
2005

TSP1
PSSP
Others
Total
Total
Accrued benefit obligation,                                  
  beginning of year     $ 4,212,355   $ 1,588,098   $ 302,166   $ 6,102,619   $ 5,990,295  
Current benefit cost       54,576     15,918     3,169     73,663     75,075  
Interest cost       270,119     96,596     15,875     382,590     391,888  
Actuarial losses (gains)       562,395     163,505     16,356     742,256     (7,450 )
Joint defined benefit plan (SHEPP)2       --     --     24,189     24,189     12,702  
Benefit payments       (274,161 )   (101,045 )   (6,580 )   (381,786 )   (359,891 )

Accrued Benefit Obligation, End of Year       4,825,284     1,763,072     355,175     6,943,531     6,102,619  

Plan assets, beginning of year       1,570,646     --     171,484     1,742,130     1,781,315  
Return on plan assets       104,072     --     17,972     122,044     122,308  
Employer contributions       95,632     95,682     5,062     196,376     177,869  
Employee contributions       16,773     5,363     368     22,504     25,488  
Plan expenses       (3,697 )   --     (3,558 )   (7,255 )   (4,959 )
Actuarial losses       (48,354 )   --     --     (48,354 )   --  
Benefit payments       (274,161 )   (101,045 )   (6,580 )   (381,786 )   (359,891 )

Plan Assets, End of Year       1,460,911     --     184,748     1,645,659     1,742,130  

        3,364,373     1,763,072     170,427     5,297,872     4,360,489  
Unamortized estimation adjustments3       (754,838 )   (215,790 )   (15,258 )   (985,886 )   (175,427 )

Pension Liabilities4     $ 2,609,535   $ 1,547,282   $ 155,169   $ 4,311,986   $ 4,185,062  

1 The TSP accrued benefit obligation includes a liability of $35.9 million (2005 — $40.5 million) relating to the TSP disability provision. The TSP’s actual rate of return on plan assets was 16.0 per cent (2005 — 10.3 per cent).
2 The table only reports the Government’s employer portion of the pension liability. At December 31, 2005, the SHEPP had a total accrued benefit obligation of $2.5 billion (2004 — $2.2 billion) and pension fund assets of $2.4 billion (2004 — $2.1 billion) at market related values and unamortized estimation adjustment gains (losses) of $77.5 million (2004 — $(83.8) million). The Government and member contributions to the plan totalled $60.3 million (2004 — $60.3 million) and $59.5 million (2004 — $59.9 million) respectively. Benefit payments from the plan totaled $81.4 million (2004 —$71.4 million). During the year, the SHEPP adopted the projected accrued benefit actuarial cost method. This change in accounting policy has been applied prospectively and increased the Government’s employer portion of the pension liability and expense by $23.1 million for the year.
3 Amortized to income over 1 to 13 years, which is the estimated average remaining service life of active plan members at the time the estimation adjustment arose.
4 The discount rates used for the latest actuarial valuations of the TSP and the PSSP were decreased to reflect the long-term expectation for the cost of borrowing for public debt. Changes in assumptions can result in significantly higher or lower estimates of liabilities. A 1.0 per cent decrease in the discount rate would result in a $559.1 million and $211.6 million increase in the pension liabilities for the TSP and the PSSP, respectively, and a 1.0 per cent increase would result in a $460.2 million and $176.3 million decrease in the pension liabilities for the TSP and the PSSP, respectively.

58 Public Accounts, 2005-06

Government of Saskatchewan
Notes to the Summary Financial Statements

At March 31, 2006, the market value of defined benefit plan investments was $1.9 billion (2005 — $1.8 billion) and at December 31, 2005 the market value of the joint defined benefit plan investments was $2.5 billion (2004 — $2.2 billion). Of these amounts, 40.3 per cent (2005 — 38.1 per cent) was invested in fixed income securities and 55.8 per cent (2005 — 56.1 per cent) in equity investments.

b) Defined contribution plans

The two main multi-employer defined contribution plans sponsored by the Government are the Public Employees Pension Plan (PEPP) and the Capital Pension Plan (Capital). The Government provides contributions to the plans at specified rates for employee current service. The Government also contributes to the Saskatchewan Teachers’ Retirement Plan (STRP), sponsored by the Saskatchewan Teachers’ Federation and to the Regina Civic Employees Superannuation and Benefit Plan (RCESP). The Government has fully funded its share of contributions to the defined contribution plans.

Information on the defined contribution plans of government service organizations follows:


 
2006
2005
  Government Sponsored
       

PEPP
Capital
RCESP1
STRP2
Total
Total
Plan status       open     open     open     n/a     n/a     n/a  
Member contribution rate, percentage of salary     5.0-6.453 5.0-5.53 9.48-14.053   n/a     n/a     n/a  
Government contribution rate, percentage of salary 6.35-6.453   5.5-6.03 9.48-14.053   n/a     n/a     n/a  
Government service organization participation                                        
  Number of active members       20,646     695     1,447     n/a     22,788     22,352  
  Member contributions (thousands of dollars)     $ 46,852   $ 1,824   $ 7,633     n/a   $ 56,309   $ 52,407  
  Government contributions (thousands of dollars)       45,760     2,018     7,798   $ 36,045     91,621     85,539  

1 Certain employees of a Regional Health Authority participate in the RCESP, a multi-employer defined benefit plan established through a City of Regina bylaw. All costs, including costs of any actuarially determined deficiency, are equally shared by the employees and employers. At December 31, 2005, audited financial statements for the plan reported an accrued benefit obligation of $768.1 million (2004 — $682.8 million) and pension fund assets at market value of $774.1 million (2004 — $665.5 million).
2 The STRP is a contributory defined benefit pension plan. The Government contributes an amount which is set through provincial negotiations.
3 Contribution rate varies based on employee group.

c) Pension expense

Pension expense for government service organizations is allocated to education expense, health expense and other expense. Pension interest expense is included in debt charges. The total pension expense of government service organizations includes the following:

 
(thousands of dollars)
 
2006
2005
Defined benefit plans                
  Current period benefit cost     $ 73,663   $ 75,075  
  Amortization of estimation adjustments       (19,849 )   (26,553 )
  Employee contributions       (22,504 )   (25,488 )
  Plan expense       7,255     4,959  
  Cost of financing unfunded pension obligation (pension interest expense)       260,546     269,580  

Total pension expense, defined benefit plans       299,111     297,573  
Other plans                
  Total pension expense, joint defined benefit plan       84,509     73,031  
  Total pension expense, defined contribution plans       91,621     85,539  

Total Pension Expense     $ 475,241   $ 456,143  

Government Business Enterprises

a) Defined benefit plans

There are additional employee pension plans of government business enterprises which are accounted for in the investment in government business enterprises. The two main defined benefit plans of government business enterprises are the Power Corporation Superannuation Plan (SaskPower) and the Saskatchewan Telecommunications Pension Plan (SaskTel). Other plans include Saskatchewan Government Insurance Superannuation Plan, Liquor Board Superannuation Plan, and the Pension Plan for Employees of the Saskatchewan Workers’ Compensation Board (formerly called the Workers’ Compensation Board Superannuation Plan).

All plans include estimates for inflation indexing based on provisions provided by the individual plans.


Summary Financial Statements 59

Government of Saskatchewan
Notes to the Summary Financial Statements

The Government contributes the amount necessary to fund the payment of pension benefits.

Information on the defined benefit plans of government business enterprises follows:


  2006
2005
 
SaskPower
SaskTel
Others
Total
Total
Plan status   closed   closed   closed   n/a   n/a  
Number of active members   527   535   126   1,188   1,354  
Number of former members, superannuates and surviving spouses   1,748   1,777   436   3,961   3,857  
Member contributions (thousands of dollars)   $  1,652   $  2,116   $   377   $  4,145   $  4,702  
Government contributions (thousands of dollars)   5,198   36,922   2,111   44,231   48,315  
Benefits paid (thousands of dollars)   40,486   48,223   7,388   96,097   95,519  

The long-term assumptions used to determine the amounts under the defined benefit plans are as follows:


Rate of compensation increase 1.00% - 3.50%
Expected rate of return on plan assets 5.00% - 7.00%
Discount rate 4.75% - 5.25%
Inflation rate 2.25% - 2.50%

Based on the latest actuarial valuations extrapolated to December 31, 2005, the present value of accrued pension benefits and the market related value of pension fund assets are shown in the table below:







(thousands of dollars)
2006
2005
Plan Name
Actuarial
Valuation
Date

Accrued
Benefit
Obligation

Fair Value
of Assets

Plan
Deficit

Unamortized
Amounts1

Pension
(Surplus)
Liabilities

Pension
(Surplus)
Liabilities

SaskPower     Sept. 30/05     $ 768,092   $ 766,352   $ 1,740   $ 30,451   $ (28,711 ) $ (22,039 )
SaskTel     Dec. 31/03       1,029,502     917,733     111,769     165,234     (53,465 )   (55,285 )
Others     Various       128,508     97,164     31,344     7,249     24,095     23,701  

Total           $ 1,926,102   $ 1,781,249   $ 144,853   $ 202,934   $ (58,081 ) $ (53,623 )

1 Includes unamortized transitional assets, unamortized (gains) losses and unamortized past service costs. Amortized against the plan deficit over 3.6 to 5 years, which is the estimated average remaining service life of active plan members at the time the amounts arose.

At December 31, 2005, 33.0 per cent (2004 — 33.7 per cent) of pension plan assets were invested in fixed income securities and 58.0 per cent (2004 — 53.7 per cent) in equity investments.

b) Defined contribution plans

Information on the defined contribution plans of government business enterprises follows:


2006
2005
 
PEPP
Capital
Total
Total
Plan status       open     open     n/a     n/a  
Member contribution rate, percentage of salary       5.0-6.45 1   5.0-5.5 1   n/a     n/a  
Government contribution rate, percentage of salary       6.35-6.45 1   5.5-6.0 1   n/a     n/a  
Government business enterprise participation                            
  Number of active members       8,950     2,160     11,110     10,504  
Government contributions (thousands of dollars)     $ 26,860   $ 5,001   $ 31,861   $ 28,832  

1 Contribution rate varies based on employee group.

c) Pension expense

Pension expense and pension interest expense for government business enterprises are included in income from government business enterprises. The pension expense for the year for the defined benefit plans is $39.9 million (2005 — $40.6 million) and $31.9 million (2005 — $28.8 million) for the defined contribution plans.


60 Public Accounts, 2005-06

Government of Saskatchewan
Notes to the Summary Financial Statements

d) Other future benefit plans

Other future benefit plans of government business enterprises include defined benefit severance plans for management employees, union employees and the supplementary superannuation plan. The present value of accrued benefits is $105.8 million (2005 — $82.3 million) and the accrued benefit liability is $73.8 million (2005 — $55.2 million).

7. Debt Charges

(thousands of dollars)

2006
2005
Total interest costs     $ 1,097,687   $ 1,138,218  
Interest reimbursed from government business enterprises       (267,182 )   (244,110 )
Net foreign exchange loss       2,167     1,528  
Other costs       7,968     7,419  

Total Debt Charges     $ 840,640   $ 903,055  


8. Expense by Object
 
(thousands of dollars)
 
2006
2005
Transfers     $ 3,536,597   $ 3,128,885  
Salaries and benefits       2,604,710     2,394,437  
Operating costs       1,183,072     1,122,781  
Debt charges       840,640     903,055  
Tangible capital asset amortization       298,092     275,507  
Other       323,424     551,295  

Total Expense     $ 8,786,535   $ 8,375,960  


9. Comparison of Estimated to Actual Results

The estimated to actual comparison is presented on the basis of the summary financial budget, which is included in the Provincial Budget.

 
 
(thousands of dollars)
  2006
2005
 
Estimated
Actual
Actual
General Revenue Fund     $ 69   $ 400,466   $ 382,617  
Fiscal Stabilization Fund       (174,455 )   139,000     382,500  
Other Treasury Board Organizations       (159,414 )   (129,382 )   (62,950 )

Treasury Board Organizations1       (333,800 )   410,084     702,167  
Crown Management Board Organizations1       89,900     80,659     55,878  

        (243,900 )   490,743     758,045  
Not-for-Profit Insurance Organizations       41,300     188,233     86,296  

Surplus (Deficit)     $ (202,600 ) $ 678,976   $ 844,341  

1 Net of dividends from other government organizations.

10. Contingencies

Guaranteed debt

Debt of $94.6 million (2005 — $150.8 million) is guaranteed by the Government. Schedule 12 provides a listing of guaranteed debt.

Lawsuits

Up to $46.3 million may be paid depending on the outcome of lawsuits in progress.


Summary Financial Statements 61

Government of Saskatchewan
Notes to the Summary Financial Statements

Indian and Northern Affairs Canada

The Government pays for certain social services provided to status Indians and submits claims to the federal government for the cost of these services. The Government believes these costs are the responsibility of the federal government and that these costs are fully reimbursable. However, the federal government denies responsibility for a portion of these costs.

The Government is unable to determine whether the outstanding amounts will be reimbursed. The Government will account for any recovery resulting from the resolution of this contingency at the time of settlement. No provision for such a recovery has been made in these financial statements.

Goods and Services Tax Obligation

Since 1999, a government business enterprise has determined its GST obligations based on a ruling from the Canada Revenue Agency (CRA). As a result of recent legislative changes, the government business enterprise has requested the CRA to confirm its prior ruling. The outcome of this request cannot be predicted. If CRA amends its ruling, up to $28 million (2005 restated — $23 million) may be paid.

Transfers from the Federal Government

A Federal Act, Bill C-48, received royal assent on July 20, 2005 authorizing the federal Minister of Finance to make payments to provinces and territories, in respect of the fiscal year 2005-06. The payments will be provided for various programs such as post-secondary education, public transit, affordable housing, off-reserve aboriginal housing and northern housing.

The amount of the federal transfer to provinces and territories will be based on the difference between the 2005-06 annual federal surplus and $2 billion. The financial outcome of the federal government is not expected to be known until the fall of 2006. Therefore, a reasonable estimate of the federal transfer to the Province of Saskatchewan is not yet determinable, and no amount has been recorded in these financial statements. A preliminary estimate of the federal transfer to the Province of Saskatchewan, in respect of the fiscal year 2005-06, is $108.1 million.

11. Contractual Obligations

Significant contractual obligations include:

forward purchase agreements of $1,533.5 million for coal contracted for future minimum deliveries valued at current prices over the next 18 years, and approximately $4,739.3 million for power over the next 21 years;
contracts for the construction and acquisition of tangible capital assets of $490.8 million;
agreements to provide housing subsidies and transfers of $107.9 million, over five years;
capital grant projects of $53.6 million, over 15 years;
computer service agreements of $48.8 million, over three years;
treaty land entitlement agreements valued at approximately $11.7 million over five years;
other contractual obligations of $280.3 million which include $13.4 million for agriculture, $6.8 million for community development, $89.8 million for economic development, $5.4 million for education, $88.4 million for environment; and
operating and capital lease obligations as follows:
 
(thousands of dollars)
 
Operating
Capital
Future minimum lease payments                
2006-07     $ 92,447   $ 23,813  
2007-08       65,575     19,132  
2008-09       55,195     16,887  
2009-10       43,437     13,046  
2010-11       39,261     12,592  
Thereafter       57,836     35,769  

        353,751     121,239  
Interest and executory costs       --     (51,034 )

Total Lease Obligations     $ 353,751   $ 70,205  

Total operating lease obligations include $193.3 million for government service organizations and $160.5 million for government business enterprises.


62 Public Accounts, 2005-06

Government of Saskatchewan
Notes to the Summary Financial Statements

Total capital lease obligations include $59.7 million for government service organizations (schedule 7) and $10.5 million for government business enterprises.

12. Government Partnerships

The Government has a 50 per cent partnership interest in Meadow Lake Pulp Limited Partnership (MLPLP), which operates a pulp mill near Meadow Lake.

The Government’s pro-rata share of its government partnership is as follows:

 
(thousands of dollars)

2006
2005
Financial assets     $ 8,872   $ 16,263  
Liabilities       16,475     39,150  

Net Debt       (7,603 )   (22,887 )
Non-financial assets       9,603     82,535  

Accumulated Surplus       2,000     59,648  

 
Revenue       89,281     96,045  
Expense       98,413     101,439  

Deficit       (9,132 )   (5,394 )
Writedown of partnership interest       (48,516 )   --  
Accumulated surplus, beginning of year       59,648     65,042  

Accumulated Surplus, End of Year     $ 2,000   $ 59,648  

In 2005-06, the Government recorded a writedown against its interest in MLPLP, which reduced the net carrying value of this investment to $2.0 million.

On December 28, 2005, MLPLP obtained creditor protection under the Companies’ Creditors Arrangement Act (CCAA). The CCAA Order provided for a 30 day general stay period that expired on January 27, 2006, and has been extended to March 31, 2006. The stay generally precludes parties from taking any actions against MLPLP for breach of contractual or other obligations. The CCAA process will also provide time in which to investigate all options with respect to the future of the mill including the development of a cost reduction plan and pursuing potential purchasers of the mill.

In 2005, the Government engaged a consulting firm to manage a sales process for MLPLP. Discussions have begun with potential buyers and the Government anticipates selling its interest in MLPLP during 2006. Accordingly, the net assets of MLPLP at March 31, 2006, shown above as accumulated surplus, have been reclassified to assets held for sale, as disclosed in schedule 2. The revenue and expense of MLPLP for the year ended March 31, 2006 have been proportionately consolidated in these financial statements. Comparative figures have not been reclassified. The assets, liabilities, revenue and expense of MLPLP for the year ended March 31, 2005 have been proportionately consolidated in these financial statements.

13. Trust Funds

Trust funds are property held and administered on behalf of beneficiaries. Trust assets are administered but not controlled by the Government. Therefore, trust funds are not included in the reporting entity.

Trust fund assets held and administered by the Government at March 31, 2006, are as follows:

 
(thousands of dollars)
 
2006


2005
(Restated)

Pension plans     $ 9,948,965   $ 9,025,849  
Public Guardian and Trustee of Saskatchewan       148,566     137,154  
Other       204,455     225,751  

Total Trust Fund Assets     $ 10,301,986   $ 9,388,754  

Amounts are based on the latest financial statements of the funds closest to March 31, 2006, where available. The trust fund balances, net of liabilities, total $9,917.9 million (2005 restated — $8,985.7 million).


Summary Financial Statements 63

Government of Saskatchewan
Notes to the Summary Financial Statements

14. Change in Accounting Policy

a) Capitalization of Non-financial Assets

During 2004-05, the Government adopted new standards of accounting for non-financial assets recommended by the Public Sector Accounting Board of the Canadian Institute of Chartered Accountants. Along with this change in accounting policy, a new financial statement presentation was introduced. This new presentation introduced non-financial assets as a separate category of assets on the Summary Statement of Financial Position. It also resulted in the annual surplus and accumulated deficit being calculated using the expense basis of accounting, as opposed to the expenditure basis, used previously. Also introduced was a new Summary Statement of Change in Net Debt, which reconciles the annual surplus calculated on the expense basis to the annual change in net debt. Net debt is calculated as liabilities less financial assets.

Under the new recommendations, tangible capital assets and inventories held for consumption are recorded as non-financial assets on the Summary Statement of Financial Position and the cost of the Government’s use of these assets during the year is recorded as an expense in the Summary Statement of Operations. Prior to 2004-05, tangible capital assets and inventories held for consumption were recorded as expenditures in the period acquired. The effect of this change in accounting policy in 2004-05 was an increase in assets and an increase in the surplus of $98.6 million.

b) Government Partnerships

During 2004-05, the Government determined that its 50 per cent interest in Meadow Lake Pulp Limited Partnership (MLPLP), no longer met the definition of a government business partnership, but is more appropriately reported as a government partnership. Accordingly it is proportionately consolidated (see note 12).

The net effect of this change in accounting treatment at April 1, 2004 was as follows:

 
(thousands of dollars)
Financial assets          
   Investment in MLPLP     $ (60,042 )
   Other       16,553  
Liabilities          
   Public debt       32,453  
   Other       14,200  

Net Debt       (90,142 )
Non-financial assets          
   Tangible capital assets       82,469  
   Other       7,673  

Accumulated Deficit     $ --  


15. Adjustment to Accumulated Deficit

During 2004-05, an adjustment of $30.1 million was made to the April 1, 2004 accumulated deficit. A government business enterprise adopted new standards of accounting for financial instruments recommended by the Canadian Institute of Chartered Accountants, resulting in an increase in investment in government business enterprises of $30.1 million and a corresponding decrease in the accumulated deficit.

16. Comparative Figures

Certain of the 2005 comparative figures have been reclassified to conform with the current year’s presentation.


64 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 1 — Accounts Receivable

 
(thousands of dollars)
 
2006
2005
Taxation     $ 210,998   $ 198,099  
Non-renewable resources       126,376     183,949  
Other own-source revenue       442,234     433,975  
Transfers from the federal government       97,923     98,180  

        877,531     914,203  
Provision for loss       (84,102 )   (81,555 )

Total Accounts Receivable     $ 793,429   $ 832,648  

Schedule 2 — Assets Held for Sale

 
(thousands of dollars)
 
2006
2005
Land held for resale     $ 114,191   $ 115,725  
Inventories held for resale       1,943     15,799  
Other assets held for sale    
  Centennial Foods (schedule 5)       2,620     --  
  Meadow Lake Pulp Limited Partnership (note 12)       2,000     --  

Total Assets Held for Sale     $ 120,754   $ 131,524  

Land Held for Resale

The estimated net realizable value of the Government’s land held for resale at March 31, 2006 is $214.4 million (2005 — $214.1 million).

Other Assets Held for Sale

The Government has committed to the sale of these assets and has a plan in place for selling them. These assets are in sale condition, have been publicly offered for sale and an active market exists for them. The Government anticipates that a sale to a purchaser external to the government reporting entity will be completed within the next year.

The carrying values of these assets have been reclassified to assets held for sale from their usual classifications. The comparative figures have not been reclassified as these assets were not held for sale at March 31, 2005.


Summary Financial Statements 65

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 3 — Loans and Mortgages Receivable

 
(thousands of dollars)
 
2006
2005
Student loans     $ 133,824   $ 122,768  
Agricultural loans       55,409     66,388  
Other loans       39,005     36,175  
Mortgages       2,709     1,670  

        230,947     227,001  
Provision for loss       (89,550 )   (84,052 )

Total Loans and Mortgages Receivable     $ 141,397   $ 142,949  

Student Loans

The program operates under the authority of The Student Assistance and Student Aid Fund Act, 1985. Loans are interest-free until the discontinuance of full-time studies or graduation. Interest rates are prescribed by the Minister of Learning. Special incentive loan remission grants, student bursaries, scholarships, study grants and other varieties of loan forgiveness are available to students who meet specific criteria.

A Risk Sharing Student Loans Agreement between the Government and a bank was signed in March 1996. This agreement covers loans approved between August 1, 1996 and July 31, 2001. The Government retained responsibility for loan approval. Loans approved are lender-financed, disbursed, managed and collected by the bank. The Government pays a risk premium of 5.0 per cent to the bank when loans become repayable.

In June 2001, the Government entered into an agreement with the federal government to integrate the federal and provincial student loans programs. This agreement is effective for loans approved on or after August 1, 2001 and establishes the Government as financier of the program. The Government approves applications for both provincial and federal loans. Disbursement, administration and collection of loans is contracted to external agencies.

A loss provision of $52.7 million (2005 — $50.1 million) has been recorded on these loans.

Agricultural Loans

Capital loan program
The Government holds $35.7 million (2005 — $42.7 million) in loans under the Capital loan program. These loans are repayable over terms not exceeding 25 years and bear interest at rates between 5.0 per cent and 13.5 per cent (2005 — 5.0 and 13.5 per cent). Security on individual loans varies and may include mortgages on real property, security agreements and guarantees. The program operates under The Agricultural Credit Corporation of Saskatchewan Act. A loss provision of $10.2 million (2005 — $11.8 million) has been recorded on these loans.

Other agricultural loans
The Government holds $19.7 million (2005 — $23.7 million) in loans under various other agricultural loan programs. The interest on these loans ranges from 5.0 to 10.5 per cent (2005 — 5.0 to 10.5 per cent). Generally, the loans are secured by promissory notes and, where applicable, by guarantees or general security arrangements. A loss provision of $11.3 million (2005 — $10.8 million) has been recorded on these loans.

Other Loans

The Government’s loan portfolio also consists of numerous other loans at various interest rates. Maturities on these loans extend to 2022. A loss provision of $15.2 million (2005 — $10.6 million) has been recorded on these loans.

Mortgages

Mortgages are repayable, at various interest rates, over terms not exceeding 35 years. Security on the mortgages may include promissory notes or charges against residential property. A loss provision of $0.1 million (2005 — $0.8 million) has been recorded on these mortgages.


66 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 4 - Investment in Government Business Enterprises

 






SaskEnergy
Incorporated

Dec. 31, 2005


Saskatchewan
Power
Corporation

Dec. 31, 2005

Saskatchewan
Telecom-
munications
Holding
Corporation

Dec. 31, 2005


Liquor
and Gaming
Authority

Mar. 31, 2006


Saskatchewan
Gaming
Corporation

Mar. 31, 2006

Assets                                  
Cash and temporary investments                                  
    Due from government organizations     $ --     --     --     40,089     --  
    Other       1,572     64,907     97,079     1,326     8,533  
Accounts receivable                                  
    Due from government organizations       --     4,712     --     --     --  
    Other       215,614     156,218     100,380     33,022     411  
Inventories       7,346     138,638     6,832     17,123     186  
Prepaid expenses       --     9,685     14,651     3,405     764  
Long-term investments                                  
    In the Government       --     --     --     --     --  
    Other       24,410     28,165     2,407     --     --  
Capital assets       946,947     3,616,121     874,469     68,164     62,832  
Other assets                                  
    Due from government organizations       --     6,000     --     --     --  
    Other       175,100     76,928     117,847     2,191     --  

Total Assets       1,370,989     4,101,374     1,213,665     165,320     72,726  

Liabilities                                  
Accounts payable and accrued liabilities                                  
    Due to government organizations       12,631     62,831     8,041     --     --  
    Other       224,960     158,019     128,804     17,131     6,600  
Dividends payable to government organizations       5,200     21,749     815     117,219     25,194  
Debt                                  
    Owing to government organizations       726,795     2,204,462     348,840     --     --  
    Other       7,621     92,642     7,704     --     32,895  
Unearned revenue                                  
    Received from government organizations       --     --     --     --     --  
    Other       --     --     51,548     --     --  
Unpaid insurance claims       --     --     --     --     --  
Other liabilities       --     125,832     2,846     30,970     8,037  

Total Liabilities       977,207     2,665,535     548,598     165,320     72,726  

Net Assets     $ 393,782     1,435,839     665,067     --     --  

 
Revenue                                  
From government organizations     $ 14,924     35,559     43,634     --     --  
Other       681,924     1,295,849     942,410     738,207     102,706  

Total Revenue       696,848     1,331,408     986,044     738,207     102,706  

Expense                                  
Paid and owing to government organizations       64,051     249,214     50,924     --     --  
Other       609,670     951,685     870,766     385,989     73,480  

Total Expense3       673,721     1,200,899     921,690     385,989     73,480  

Income (loss) before non-recurring items       23,127     130,509     64,354     352,218     29,226  
Non-recurring items4       53,620     --     --     --     --  

Net Income (Loss)       76,747     130,509     64,354     352,218     29,226  
Retained earnings (deficit) - beginning of year       276,431     730,168     408,632     --     --  
Effect of prior period adjustment (note 15)       --     --     --     (545 )   --  
Dividends to government organizations       (29,300 )   (84,831 )   (57,919 )   (351,673 )   (29,226 )

Retained earnings (deficit) - end of year       323,878     775,846     415,067     --     --  
Equity advances from government organizations       71,531     659,993     250,000     --     --  
Accumulated other comprehensive income5       (1,627 )   --     --     --     --  

Net Assets     $ 393,782     1,435,839     665,067     --     --  

See page 68 for additional information.
1Adjustments include:  
  - reclassifying dividends paid by March 31, 2006;
  - recognizing the Saskatchewan Auto Fund 2005 policy holder rebate approved in February 2006; and
  - reversing losses recognized by government business enterprises on transactions with government organizations.


Summary Financial Statements 67





(thousands of dollars)
Municipal
Financing
Corporation of
Saskatchewan

Dec. 31, 2005

Saskatchewan
Government
Insurance

Dec. 31, 2005

Saskatchewan
Auto
Fund
2
Dec. 31, 2005

Workers'
Compensation
Board
(Saskatchewan)
2
Dec. 31, 2005

Saskatchewan
Government
Growth Fund
Management
Corporation

Dec. 31, 2005

Adjustments1
Total
2006

Total
2005

 
 
  53     --     --     --     --     --   $ 40,142   $ 43,672  
  --     33,949     21,764     66,468     2,576     (35,033 )   263,141     282,044  
 
  --     --     --     --     --     --     4,712     14,261  
  644     75,129     124,332     23,823     1,277     --     730,850     625,590  
  --     --     --     --     --     --     170,125     149,024  
  --     71,661     21,646     --     --     --     121,812     114,944  
 
  --     8,877     17,732     5,833     --     --     32,442     24,861  
  23,766     393,566     989,753     1,038,831     104     --     2,501,002     2,231,292  
  --     11,696     38,155     17,287     --     --     5,635,671     5,389,998  
 
  --     --     --     --     --     --     6,000     5,500  
  97     3,290     --     --     --     4,659     380,112     337,427  

  24,560     598,168     1,213,382     1,152,242     3,957     (30,374 )   9,886,009     9,218,613  

 
 
  --     12,537     29,028     8,546     --     --     133,614     119,195  
  149     24,705     15,138     10,041     240     --     585,787     490,070  
  --     7,269     --     --     --     (35,033 )   142,413     167,770  
 
  13,113     --     --     --     --     --     3,293,210     3,124,516  
  --     --     --     --     --     --     140,862     136,759  
 
 
  --     153,865     239,963     --     --     --     445,376     429,719  
  --     254,805     730,930     871,332     --     --     1,857,067     1,754,385  
  --     1,623     --     127,125     --     44,450     340,883     282,209  

  13,262     454,804     1,015,059     1,017,044     240     9,417     6,939,212     6,504,623  

  11,298     143,364     198,323     135,198     3,717     (39,791 ) $ 2,946,797   $ 2,713,990  

 
  --     --     4,103     23,064     --     --   $ 121,284   $ 107,398  
  1,427     308,781     603,706     235,443     1,924     --     4,912,377     4,789,642  

  1,427     308,781     607,809     258,507     1,924     --     5,033,661     4,897,040  

 
  475     12,277     44,570     8,546     --     565     430,622     420,866  
  25     251,599     501,858     232,995     2,015     4,611     3,884,693     3,640,563  

  500     263,876     546,428     241,541     2,015     5,176     4,315,315     4,061,429  

  927     44,905     61,381     16,966     (91 )   (5,176 )   718,346     835,611  
  --     (9,705 )   --     --     --     (44,450 )   (535 )   7,674  

  927     35,200     61,381     16,966     (91 )   (49,626 )   717,811     843,285  
  10,371     51,044     140,131     (9,528 )   3,807     6,094     1,617,150     1,389,093  
  --     --     (3,189 )   --     --     3,734     --     30,119  
  --     (22,880 )   --     --     --     --     (575,829 )   (645,347 )

  11,298     63,364     198,323     7,438     3,716     (39,798 )   1,759,132     1,617,150  
  --     80,000     --     --     1     7     1,061,532     1,036,532  
  --     --     --     127,760     --     --     126,133     60,308  

  11,298     143,364     198,323     135,198     3,717     (39,791 ) $ 2,946,797   $ 2,713,990  

2 Net assets are restricted as disclosed on page 68.
3 Total expense includes debt charges, net of sinking fund earnings, of $228.8 million (2005 - $248.7 million). Interest in the amount of $225.5 million (2005 - $240.7 million) was paid to government organizations.
4 Non-recurring items include revenue of $53.6 million received from a government organization.
5 Accumulated other comprehensive income primarily consists of market value adjustments on investments and includes a $65.8 million current period net unrealized gain and $60.3 million accumulated from the prior year.


68 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 4 (continued) — Investment in Government Business Enterprises

SaskEnergy Incorporated (SaskEnergy)

SaskEnergy promotes, transports, stores and distributes natural gas in Saskatchewan.

Saskatchewan Power Corporation (SaskPower)

SaskPower generates, purchases, transmits, distributes and sells electricity and related products and services.

Saskatchewan Telecommunications Holding Corporation (SaskTel)

SaskTel markets and supplies a range of voice, data, internet, wireless, text, image and entertainment products, systems and services. Through interconnection agreements, SaskTel is part of the national and global communications network.

Liquor and Gaming Authority (SLGA)

SLGA’s main functions are to control the manufacture and distribution of beverage alcohol throughout the Province, to oversee the licencing of all establishments selling alcohol in the Province and to maintain the integrity of all licenced gaming while ensuring maximum benefit to Saskatchewan charities.

Saskatchewan Gaming Corporation (SGC)

SGC manages and operates Casino Regina and Casino Moose Jaw.

Municipal Financing Corporation of Saskatchewan (MFC)

MFC’s objective is to assist municipalities in financing their capital requirements.

Saskatchewan Government Insurance (SGI) and Saskatchewan Auto Fund (Auto Fund)

SGI’s competitive general insurance business, SGI CANADA, offers a comprehensive line of home, tenant, farm, automobile extension and commercial coverages.

The Auto Fund, the provincial compulsory vehicle insurance program, is administered by SGI on behalf of the Government. Any net assets of the Auto Fund are held on behalf of Saskatchewan’s motoring public and cannot be used for any other purpose.

Workers’ Compensation Board (Saskatchewan) (WCB)

WCB provides workers’ compensation insurance to Saskatchewan workers and employers. Any net assets of the WCB cannot be used for any other purpose.

Saskatchewan Government Growth Fund Management Corporation (SGGF)

SGGF participates in the federal government’s Immigrant Investor Program to acquire lower cost capital for commercial investment in Saskatchewan. Investment funds are raised through eight subsidiary fund companies and are managed by Crown Capital Partners Inc., a fund manager.

In March 1999, the Immigrant Investor Program ended. However, with a significant number of subscribers yet to complete their subscription requirements, the funds will require management by SGGF for at least the next four years.


Summary Financial Statements 69

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 5 - Other Investments

 
(thousands of dollars)
 
2006
2005
Equity Investments                
Government Business Partnerships     $ 119,072   $ 150,883  
Saskferco Products Inc.       129,537     136,637  
Meadow Lake OSB Limited Partnership       34,963     43,940  
Big Sky Farms Inc.       26,477     21,649  
Other       16,713     15,915  

        326,762     369,024  

 
Portfolio Investments                
HARO Financial Corporation       68,000     68,000  
Other       20,954     31,351  

        88,954     99,351  

 
Bonds, Debentures and Other Advances                
HARO Financial Corporation       15,448     15,448  
Meadow Lake Pulp Limited Partnership       --     19,188  
Other       184,857     174,640  

        200,305     209,276  

 
Property Holdings       3,154     4,543  

Total Other Investments     $ 619,175   $ 682,194  

See pages 70-71 for additional information  

70 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 5 (continued) — Other Investments

Government Business Partnerships

The Government has invested in government business partnerships to promote economic growth and provide an economic return. At March 31, 2006, the Government’s investment in government business partnerships includes:

a 50 per cent interest in NewGrade Energy Inc., which operates a heavy oil upgrading plant in Regina;
a 33.1 per cent (2005 - 35 per cent) interest in Centennial Foodservice Partnership and Centennial 67 Partnership (Centennial Foods), value-added food manufacturing and distribution businesses in Saskatoon; and
a 33.3 per cent interest in Foragen Technologies Limited Partnership, a venture capital fund which provides seed capital to technology corporations.

During 2005-06, Centennial Foods restructured its operations into three separate wholly-owned partnerships: Centennial Foodservice Partnership, New Food Classics Partnership and Centennial 67 Partnership. New Food Classics Partnership was subsequently sold to a third party for cash proceeds of $21.8 million, resulting in a gain on sale of $2.6 million. As the Government expects to dispose of its remaining interest in Centennial Foods in 2006, its investment has been reclassified to assets held for sale and is now disclosed on schedule 2. Comparative figures have not been reclassified.

In 2005-06, the Government disposed of its 50 per cent interest in each of Hypor B.V. and Hypor L.P. Cash proceeds of $15.8 million were received plus repayment of $2.3 million of debt at face value, resulting in a gain on sale of $5.3 million.

 
(thousands of dollars)
Condensed Financial Information for Government Business Partnerships
2006
2005
Assets                
Capital assets     $ 11,951   $ 58,956  
Other       386,213     472,059  

Total Assets       398,164     531,015  

Liabilities                
Debt       31,218     77,963  
Other       132,130     138,628  

Total Liabilities       163,348     216,591  

Net Assets     $ 234,816   $ 314,424  

Operating Results                
Revenue     $ 1,947,736   $ 1,600,458  
Expense       1,736,739     1,370,791  

Net Operating Results       210,997     229,667  
Net operating surplus - beginning of year       299,127     69,460  

Net Operating Surplus - End of Year       510,124     299,127  
Equity advances/share capital (net of partnership distributions)       (274,678 )   15,163  
Unrealized gains and losses       (630 )   134  

Net Surplus     $ 234,816   $ 314,424  

Investment in Government Business Partnerships                
Government's share of net operating surplus - end of year     $ 252,068   $ 150,001  
Government's investment1       (112,074 )   20,216  
Adjustments2       (20,922 )   (19,334 )

Total Investment in Government Business Partnerships3     $ 119,072   $ 150,883  

1 Government’s investment includes the Government’s initial investment net of partnership distributions as well as subsequent cash injections provided under various terms and conditions.
2 Adjustments include:
  additional operating expenses incurred by the Government's subsidiaries through which the Government has made these investments; and
  certain valuation and amortization adjustments.
3 Total investment in government business partnerships consists of:
 
(thousands of dollars)
 
2006
2005
NewGrade Energy Inc.     $ 116,827   $ 118,509  
Foragen Technologies Limited Partnership       2,245     2,977  
Centennial Foods Partnership       --     20,060  
Hypor B.V       --     4,753  
Hypor LP       --     4,584  

      $ 119,072   $ 150,883  


Summary Financial Statements 71

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 5 (continued) — Other Investments

Saskferco Products Inc. (Saskferco)

The Government owns 68.4 million Class B common shares equivalent to a 49.5 per cent voting interest in Saskferco, a nitrogen fertilizer plant in Belle Plaine.

Meadow Lake OSB Limited Partnership (ML OSB)

The Government is a limited partner in ML OSB, an oriented strand board facility near Meadow Lake. The Government holds a 25 per cent interest in ML OSB. The Government has issued options to purchase its units of ML OSB, which, if exercised, would reduce the Government’s interest to 6.8 per cent.

Big Sky Farms Inc. (Big Sky)

The Government owns 4.4 million (2005 — 0.2 million) common shares and nil (2005 — 3.8 million) convertible preferred shares equivalent to a 44.7 per cent (2005 — 39.5 per cent) interest in Big Sky, a hog production operation headquartered in Humboldt. During 2005-06, the Government exercised its options to acquire 0.5 million preferred shares and subsequently converted 4.3 million preferred shares into 4.3 million common shares.

HARO Financial Corporation (HARO)

In 1992, the Government entered into a Term Loan agreement with HARO. The loan was for an initial five-year term with a maximum of four five-year renewal terms at the option of HARO. In 2002, the Government agreed to renew this loan for a third five-year term. Annual interest rates on the loan are fixed at the start of each renewal term. For the third five-year term, the interest rate on the loan is 5.5 per cent compounded annually.

Security for the loan is 100 per cent of HARO’s assets, which consist primarily of HARO’s 65.2 per cent interest in Crown Life Insurance Company (Crown Life) shares.

Payment of principal and interest is subject to available cash flow as defined in the loan agreement. Due to collection uncertainty, the Government will record interest income when payments are received. The total interest deferred and owing to the Government at March 31, 2006 is $199.3 million (2005 — $187.9 million).

All unpaid principal and interest is due on December 15, 2017. On that date, any amounts outstanding will convert to 100 per cent of HARO equity shares. The Government has a unilateral right, prior to December 15, 2017, to convert no less than 25 per cent of the loan to either HARO non-voting, HARO voting or Crown Life shares. Any conversion may be subject to regulatory approval.

The Government owns 68 million HARO Class B non-voting common shares, which entitle the Government to a maximum of 100 per cent of participation rights with respect to dividends and remaining property of HARO on its liquidation or dissolution. Subject to regulatory approval, the Government has a unilateral right to exchange at any time the Class B shares for voting shares or HARO’s assets.

Meadow Lake Pulp Limited Partnership (MLPLP)

In addition to its government partnership interest in MLPLP, as disclosed in note 12, the Government has made several loans to MLPLP with interest rates ranging from 6.0 per cent to 11.15 per cent (2005 – 5.25 per cent to 11.15 per cent) maturing in 2014. The total interest deferred and owing on these loans is $297.9 million (2005 — $258.0 million).

Due to uncertainty of cash flows from MLPLP, an allowance for investment losses has been recorded which reduced the carrying value of these loans to nil at March 31, 2006.


72 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 6 - Accounts Payable and Accrued Liabilities

 
(thousands of dollars)

2006
2005
Equalization and Canada Health and Social Transfer repayable                
   to the federal government     $ 398,394   $ 631,894  
Transfers                
   Federal government       236,633     131,560  
   Other       210,666     175,501  
Accrued salaries and benefits       350,449     287,583  
Supplier payments       215,896     209,113  
Accrued interest       141,992     159,474  
Other       136,920     113,720  

Total Accounts Payable and Accrued Liabilities     $ 1,690,950   $ 1,708,845  

 
 
 
Schedule 7 - Other Liabilities                
      (thousands of dollars)

        2006     2005  

Funds held on behalf of government business enterprises and others                
   Liquor and Gaming Authority     $ 39,993   $ 44,196  
   Other       54,650     49,347  
Capital lease obligations (note 11)       59,650     53,547  
Other       44,002     38,329  

Total Other Liabilities     $ 198,295   $ 185,419  

 
 
 
Schedule 8 - Unearned Revenue                
      (thousands of dollars)

        2006     2005  

Housing contributions     $ 131,583   $ 117,066  
Motor vehicle licencing fees       34,800     31,856  
Health contributions       26,468     27,468  
Crown mineral leases       17,259     17,047  
Other       31,662     31,056  

Total Unearned Revenue     $ 241,772   $ 224,493  


Summary Financial Statements 73

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 9 - Public Debt
 
 
 
(thousands of dollars)
  2006
2005
 
Gross
Public
Debt

Sinking
Funds4

Public
Debt

Public
Debt

Government Service Organizations                            
General Revenue Fund1     $ 7,994,454   $ (797,231 ) $ 7,197,223   $ 7,545,574  
Saskatchewan Crop Insurance Corporation       153,000     --     153,000     221,579  
Regional Health Authorities       102,621     --     102,621     94,172  
Investment Saskatchewan Inc.       66,919     (6,158 )   60,761     43,536  
Saskatchewan Housing Corporation       96,974     (43,298 )   53,676     93,931  
Information Services Corporation of Saskatchewan       36,500     --     36,500     47,000  
Saskatchewan Water Corporation       33,391     (63 )   33,328     55,343  
Saskatchewan Opportunities Corporation       3,000     --     3,000     --  
Other       2,659     --     2,659     2,625  

Debt of Government Service Organizations2       8,489,518     (846,750 )   7,642,768     8,103,760  

Government Business Enterprises3                            
Saskatchewan Power Corporation       2,549,095     (179,931 )   2,369,164     2,242,972  
SaskEnergy Incorporated       752,655     (32,171 )   720,484     714,773  
Saskatchewan Telecommunications Holding Corporation       401,221     (46,086 )   355,135     361,992  
Saskatchewan Gaming Corporation       32,895     --     32,895     28,642  
Municipal Financing Corporation of Saskatchewan       13,301     (162 )   13,139     12,095  

Debt of Government Business Enterprises       3,749,167     (258,350 )   3,490,817     3,360,474  

Total Public Debt5     $ 12,238,685   $ (1,105,100 ) $ 11,133,585   $ 11,464,234  


Debt repayable in foreign currency has been restated in Canadian dollar equivalents.

1 General Revenue Fund debt is shown net of $3,350.7 million (2005 - $3,165.3 million) reimbursable from government business enterprises and $280.3 million (2005 - $418.1 million) reimbursable from government service organizations.
2 Debt of Government Service Organizations includes $104.9 million (2005 restated - $107.7 million) primarily secured by buildings with a carrying value of $167.7 million at March 31, 2006 (2005 restated - $175.4 million).
3 Schedule 4 provides information on government business enterprises as presented in their audited financial statements closest to March 31, 2006. Public Debt shown above has been adjusted from the audited financial statements to March 31, 2006 for the following government business enterprises, in the following amounts:

2006
2005
  Saskatchewan Power Corporation   $ 72,060   $ 139,758              
  SaskEnergy Incorporated     (13,932 )   (39,710 )            
  Saskatchewan Telecommunications Holding Corporation     (1,409 )   (1,514 )            
  Municipal Financing Corporation of Saskatchewan    
26
 
 
665
             
      $
56,745
 
$
99,199
             
4 See schedule 10 for information on sinking funds.
5 See schedule 11 for information on public debt by maturity.


74 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 10 - Sinking Funds            
 
 
 
 
 
(thousands of dollars)
2005
2006
 
Sinking
Funds

Contributions
Earnings
Redemptions
Currenty
Adjustment

Sinking
Funds

Government Service Organizations                                        
General Revenue Fund     $ 708,582   $ 66,025   $ 63,082   $ (30,912 ) $ (9,546 ) $ 797,231  
Saskatchewan Housing Corporation       3,878     38,321     1,099     --     --     43,298  
Investment Saskatchewan Inc.       5,908     --     250     --     --     6,158  
Saskatchewan Water Corporation       4,993     190     344     (5,464 )   --     63  

Sinking Funds of Government Service Organizations       723,361     104,536     64,775     (36,376 )   (9,546 )   846,750  

Government Business Enterprises                                        
Saskatchewan Power Corporation       147,151     21,728     12,604     --     (1,552 )   179,931  
Saskatchewan Telecommunications Holding                                        
 Corporation       39,621     2,916     3,549     --     --     46,086  
SaskEnergy Incorporated       33,772     5,790     3,076     (10,467 )   --     32,171  
Municipal Financing Corporation       53     100     9     --     --     162  

Sinking Funds of Government Business Enterprises       220,597     30,534     19,238     (10,467 )   (1,552 )   258,350  

Total Sinking Funds     $ 943,958   $ 135,070   $ 84,013   $ (46,843 ) $ (11,098 ) $ 1,105,100  

The market value of sinking funds, at March 31, 2006, is $1,128.2 million (2005 - $989.3 million).

Sinking fund earnings include gains on investment sales of $34.4 million (2005 - $8.1 million).

Annual contributions, when established by Order in Council, are set at not less than 1.0 per cent of debentures outstanding. The redemption value is based on the market value of the sinking fund units at the date of redemption.

The aggregate amount of contributions estimated to be required in each of the next five fiscal years to meet sinking fund requirements are:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(thousands of dollars)
 
                          Government
Service
Organizations1
    Government
Business
Enterprises
    Total  

2006-07                       $ 62,501   $ 31,509   $ 94,010  
2007-08                         60,501     31,509     92,010  
2008-09                         60,501     28,579     89,080  
2009-10                         55,877     28,329     84,206  
2010-11                         49,917     28,329     78,246  

                        $ 289,297   $ 148,255   $ 437,552  

1 Each year includes contributions for U.S. dollar debt of $1.2 million.

Sinking fund assets have been invested as follows:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(thousands of dollars)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2006
 
 
2005
 
Long-term investments in securities of:                                        
  Government of Saskatchewan; coupon interest range 4.3% to 10.3%; maturing in 3.8 to 30.9 years       $ 321,332   $ 385,146  
  Other provincial governments; coupon interest range 4.0% to 9.5%; maturing in 3.9 to 33.3 years         464,267     349,225  
  Government of Canada; coupon interest range 4.5% to 6.0%; maturing in 1.5 to 27.2 years         100,334     121,357  
  Government of the United States; coupon interest range 5.4% to 6.3%; maturing in 17.4 to 24.9 years         13,521     4,027  
Cash, short-term investments and accrued interest         205,646     84,203  

Total Sinking Funds                             $ 1,105,100   $ 943,958  


Cash, short-term investments and accrued interest include $19.6 million (2005 - 0) Government of Saskatchewan securities and are disclosed net of $1.3 million (2005 - $5.2 million) in liabilities.

Included in total sinking funds are U.S. dollar cash, investments and accrued interest converted to $203.9 million Canadian (2005 - $331.8 million) at the exchange rate in effect at March 31, 2006 of 1.1671 (2005 - 1.2096).

Summary Financial Statements 75

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 11 - Public Debt by Maturity

 
 
 
 
 
(thousands of dollars)
  2006
2005
Year of
Maturity

Canadian
Dollar
Debt

U.S. Dollar
Debt
(CDN $)

Total
(CDN $)

Average
Coupon
Rate

Total
(CDN$)

Average
Coupon
Rate

                                         
Government Service Organizations
Short-term promissory notes     $ 79,999   $ --   $ 79,999     3.58 % $ 155,551     2.43 %
2005-06       --     --     --     --     785,149     6.17 %
2006-07       1,204,362     --     1,204,362     5.84 %   1,148,652     6.22 %
2007-08       460,508     --     460,508     5.06 %   462,174     5.85 %
2008-09       594,527     --     594,527     4.92 %   601,575     5.06 %
2009-10       905,501     --     905,501     7.75 %   915,426     4.90 %
2010-11
     
628,818
   
--
   
628,818
    5.95 %  
--
       
1-5 years       3,873,715     --     3,873,715           4,068,527        
6-10 years       2,960,332     58,355     3,018,687     6.95 %   3,156,424     7.25 %
11-15 years       357,300     145,888     503,188     8.38 %   111,960     5.93 %
16-20 years       98,071     116,710     214,781     7.50 %   623,685     8.34 %
21-25 years       275,000     --     275,000     5.80 %   275,000     5.80 %
26-30 years       554,147     --     554,147     5.91 %   340,000     6.14 %
Thereafter
     
50,000
   
--
   
50,000
    5.70 %  
251,525
    5.62 %
        8,168,565     320,953     8,489,518           8,827,121        
Sinking funds
     
(642,817
)
 
(203,933
)
 
(846,750
)
 
 
 
 
(723,361
)      
Debt of Government Service                                        
  Organizations
 
 
 
7,525,748
 
 
117,020
 
 
7,642,768
 
 
 
 
 
8,103,760
       
Government Business Enterprises
Short-term promissory notes       70,801     --     70,801     3.58 %   47,149     2.43 %
2005-06       --     --     --     --     252,828     8.66 %
2006-07       130,496     --     130,496     9.46 %   129,522     9.53 %
2007-08       431,987     --     431,987     7.78 %   430,995     7.84 %
2008-09       123,307     --     123,307     8.96 %   121,942     9.01 %
2009-10       51,303     --     51,303     9.45 %   49,876     9.58 %
2010-11
     
179,626
   
--
   
179,626
    6.21 %  
--
       
1-5 years       987,520     --     987,520           1,032,312        
6-10 years       288,216     --     288,216     5.27 %   405,509     6.28 %
11-15 years       318,432     --     318,432     9.39 %   30,114     7.18 %
16-20 years       700,977     --     700,977     9.29 %   815,966     8.98 %
21-25 years       161,401     --     161,401     5.70 %   282,354     7.65 %
26-30 years       860,000     --     860,000     6.00 %   660,000     6.13 %
Thereafter
     
432,621
   
--
   
432,621
    5.06 %  
354,816
    5.45 %
        3,749,167     --     3,749,167           3,581,071        
Sinking funds
 
 
 
(258,350
)
 
--
 
 
(258,350
)
 
 
 
 
(220,597
)      
Debt of Government Business                                        
  Enterprises       3,490,817     --     3,490,817           3,360,474        

Total Public Debt     $ 11,016,565   $ 117,020   $ 11,133,585         $ 11,464,234        

See page 76 for additional information.

76 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 11 (continued) — Public Debt by Maturity

The average effective interest rate on total public debt during 2005-06 was 6.9 per cent (2004-05 — 7.1 per cent) and includes the impact of foreign exchange and the amortization of any premiums or discounts associated with the debentures. The average term to maturity of total public debt outstanding at March 31, 2006 is 10.4 years (2005 — 9.9 years).

Total public debt includes Canada Pension Plan debentures of $885.4 million (2005 — $977.3 million). These debentures are callable in whole or in part before maturity, on 30 days prior notice, at the option of the Minister of Finance of Saskatchewan.

Total public debt includes debentures of $410.5 million (2005 — $470.5 million) that provide the holder with a choice of dates on which the debt matures. The year of maturity reflects the earliest possible date of maturity rather than the maximum term to maturity.

Sensitivity of Debt and Debt Charges

U.S. dollar debentures have been converted to Canadian dollars at the exchange rate in effect at March 31, 2006 of 1.1671 (2005 — 1.2096). A one cent change in the value of the U.S. dollar compared to the Canadian dollar from the March 31, 2006 level would change debt charges by $0.3 million in 2006-07 and debt by $1.4 million.

Debt of government service organizations includes floating rate debt of $1,547.6 million (2005 — $1,159.3 million). Floating rate debt is defined as the sum of floating rate debentures, short-term promissory notes, fixed rate debt maturing within one year and Saskatchewan Savings Bonds. A one percentage point increase in interest rates would increase debt charges by $15.5 million in 2006-07.

Derivative Financial Instruments

Cross Currency Swaps

The following foreign-denominated items have been hedged to Canadian dollars using cross currency swaps:

debentures totalling 5.0 billion yen (2005 - 5.0 billion) fully hedged to $63.7 million Canadian (2005 - $63.7 million);
debentures totaling 200.0 million Swiss francs (2005 - 0) fully hedged to $182.4 million Canadian (2005 - 0);
debentures totalling 1,419.0 million U.S. dollars (2005 - 1,320.0 million) fully hedged to $1,882.3 million Canadian (2005 - $1,764.7 million); and
interest payments on debentures of 275.0 million U.S. dollars (2005 - 275.0 million) hedged to Canadian dollars at an exchange rate of 1.2325 (2005 - 1.2325)

In total, the Government has cross currency swaps on a notional value of debt of $2,713.3 million (2005 — $2,231.0 million). The effectiveness of these hedges is assessed on an ongoing basis by monitoring the credit ratings of the counterparties to the hedges.

Interest Rate Swaps

The Government has interest rate swaps on a notional value of debt of $311.5 million (2005 — $362.5 million).

Foreign Currency Forward Exchange Contracts

The Government has forward purchase commitments to acquire 14.8 million U.S. dollars (2005 — 0) at a cost of $17.8 million Canadian (2005 — 0).

Bond Forward Contract

The government has an obligation to sell $100.0 million of 5.75% June 1, 2033 Government of Canada debentures (2005 — 0) for proceeds of $127.7 million (2005 — 0) by June 26, 2006.


Summary Financial Statements 77

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 12 — Guaranteed Debt

 
(thousands of dollars)
 
2006
2005
The Farm Financial Stability Act                
  Breeder and Feeder associations     $ 26,123   $ 25,688  
The Agricultural Credit Corporation of Saskatchewan Act                
  BSE Livestock Loan Guarantee Program       22,040     30,005  
The NewGrade Energy Inc. Act                
  NewGrade Energy Inc.       17,684     29,133  
The Crown Corporations Act, 1993                
  NewGrade Energy Inc.       13,520     22,254  
  Meadow Lake Pulp Limited Partnership       --     26,000  
Other       15,212     17,754  

Total Guaranteed Debt     $ 94,579   $ 150,834  

In addition to the amount shown, there is a contingent liability for interest accrued on these items. Also, the Government has guaranteed debt, denominated in U.S. dollars, issued by Saskferco Products Inc. At March 31, 2006, the debt of $45.5 million Canadian was fully offset by Saskferco Products Inc.‘s equity in a sinking fund.
Total guaranteed debt is net of a loss provision of $7.1 million (2005 — $8.5 million).

Breeder and Feeder Associations

The Government provides guarantees to lenders who make loans to production associations. The Government guarantees repayment of 25 per cent of the outstanding loan balance at the time of a first default on any advance, plus accrued interest as of the time that payment is to be made on the guarantee. Guarantees for each cattle association are limited to $6 million under both the breeder and feeder options. Guarantees for each bison association are limited to $5 million under the feeder option. Guarantees for each sheep association are limited to $4 million under both the breeder and feeder options.

BSE Livestock Loan Guarantee Program

The Government has guaranteed certain loans of livestock producers affected by export market restrictions on cattle. The loans are due in 2009.

NewGrade Energy Inc. (NewGrade)

The Government has guaranteed certain long-term debt of NewGrade to a maximum of $360 million. A significant portion of this guarantee relates to U.S. denominated debt. Thus, the amount of the guarantee is influenced by changes in the value of the U.S. dollar relative to the Canadian dollar.

The Government has also indemnified the Government of Canada for its guarantee of NewGrade’s long-term debt, to a maximum of $275 million.


78 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 13 - Revenue

 
(thousands of dollars)
 
2006
2005
Taxation                
Individual income     $ 1,447,905   $ 1,329,081  
Sales       1,112,350     985,079  
Corporation capital       524,650     381,289  
Corporation income       393,629     257,679  
Fuel       376,426     361,039  
Tobacco       171,107     187,029  
Other       90,908     89,156  

Total Taxation       4,116,975     3,590,352  

Non-renewable Resources                
Oil       1,124,952     906,938  
Potash       277,967     305,494  
Natural gas       269,074     212,440  
Other       49,107     49,319  

Total Non-renewable Resources       1,721,100     1,474,191  

Other Own-source Revenue                
Fees                
   Motor vehicle licencing       135,183     121,549  
   Health care       124,648     116,386  
   Subsidized housing rental       81,321     78,677  
   Other       282,411     305,786  
Investment income                
   Earnings from equity investments       148,602     102,388  
   Interest and dividends       127,230     117,629  
   Gain on sale of other investments       7,884     --  
Insurance       127,580     132,175  
Other       411,721     342,682  

Total Other Own-source Revenue       1,446,580     1,317,272  

Total Own-source Revenue       7,284,655     6,381,815  

Transfers from the Federal Government                
Canada Health Transfer       659,558     452,396  
Canada Social Transfer       298,756     262,742  
Crop insurance contributions       109,586     209,480  
Equalization       88,672     581,570  
Housing subsidy       63,329     65,801  
Health Reform Fund       --     46,732  
Other       243,144     376,480  

Total Transfers from the Federal Government       1,463,045     1,995,201  

Total Revenue     $ 8,747,700   $ 8,377,016  


Summary Financial Statements 79

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 14 - Gains and Losses on Other Investments

 
(thousands of dollars)
 
2006
2005
Earnings (Losses) from Equity Investments                
NewGrade Energy Inc.1     $ 103,318   $ 69,876  
Saskferco Products Inc.       27,167     19,667  
Meadow Lake OSB Limited Partnership       11,939     15,802  
Big Sky Farms Inc.       6,698     2,866  
Foragen Technologies Limited Partnership       (1,732 )   (5,079 )
Other       1,212     (744 )

        148,602     102,388  
Gain on Sale of Other Investments       7,884     --  
Provision for Loss       (20,127 )   (32,267 )

Net Gain on Other Investments     $ 136,359   $ 70,121  

1 Net of purchase premium amortization of $1.7 million (2005 - $1.7 million)


Schedule 15 - Other Non-cash Items Included in Surplus

 
(thousands of dollars)
 
2006
2005
Amortization of tangible capital assets (note 3)     $ 298,092   $ 275,507  
Net loss on disposal of tangible capital assets       8,350     3,878  
Writedowns of tangible capital assets       72,291     --  
Net addition to provision for loss on loans and mortgages       5,498     1,926  
Amortization of foreign exchange loss       2,166     1,528  
Earnings retained in sinking funds       (64,775 )   (43,918 )
Net gain on other investments       (136,359 )   (70,121 )

Total Other Non-cash Items Included in Surplus     $ 185,263   $ 168,800  



Schedule 16 - Net Change in Non-cash Operating Activities

 
(thousands of dollars)
 
2006
2005
Decrease (increase) in accounts receivable     $ 39,219   $ (73,791 )
Decrease (increase) in inventories held for resale       13,856     (13,626 )
Decrease (increase) in deferred charges       25,572     (4,105 )
(Decrease) increase in accounts payable and accrued liabilities       (17,895 )   337,427  
Increase in unearned revenue       17,279     7,527  
Decrease (increase) in prepaid expenses       4,753     (6,088 )
Increase in inventories held for consumption       (335 )   (7,342 )

Net Change in Non-cash Operating Activities     $ 82,449   $ 240,002  

80 Public Accounts, 2005-06

Government of Saskatchewan
Schedules to the Summary Financial Statements

Schedule 17 — Government Reporting Entity

Government Service Organizations (Consolidated)
Agricultural Credit Corporation of Saskatchewan
Agricultural Implements Board
Agri-Food Innovation Fund
Board of Governors, Uranium City Hospital
Cattle Marketing Deductions Fund
Commercial Revolving Fund
Community Initiatives Fund
Correctional Facilities Industries Revolving Fund
Crop Reinsurance Fund of Saskatchewan
Crown Investments Corporation of Saskatchewan (non-consolidated)
4c
Extended Health Care Plan
4c
Extended Health Care Plan for Certain Other Employees
4c
Fiscal Stabilization Fund
Fish and Wildlife Development Fund
Forest Fire Contingency Fund
2
General Revenue Fund
Government House Foundation
Gradworks Inc.
1
Health Quality Council
Highways Revolving Fund
3
Horned Cattle Fund
Individual Cattle Feeder Loan Guarantee Provincial Assurance Fund
Information Services Corporation of Saskatchewan
4c
Investment Saskatchewan Inc.
4c
Law Reform Commission of Saskatchewan
Learning Resources Distribution Centre Revolving Fund
2
Livestock Services Revolving Fund
Milk Control Board
4c
Northern Revenue Sharing Trust Account
4c
Oil and Gas Environmental Fund
Operator Certification Board
Pastures Revolving Fund
Prairie Agricultural Machinery Institute
Public Employees Benefits Agency Revolving Fund
Public Employees Dental Fund
4c
Public Employees Disability Income Fund
4c
Public Employees Group Life Insurance Fund
4c
Queen's Printer Revolving Fund
Regional Colleges
4a
Regional Health Authorities
Resource Protection and Development Revolving Fund
Saskatchewan Agricultural Stabilization Fund
Saskatchewan Apprenticeship and Trade Certification Commission
4a
Saskatchewan Archives Board

Saskatchewan Arts Board
Saskatchewan Association of Health Organizations
Saskatchewan Beef Development Board
1
Saskatchewan Cancer Foundation
Saskatchewan Centre of the Arts Fund
Saskatchewan Communications Network Corporation
Saskatchewan Correspondence School Revolving Fund
Saskatchewan Crop Insurance Corporation
Saskatchewan Development Fund Corporation
4c
Saskatchewan Grain Car Corporation
4b
Saskatchewan Health Information Network
Saskatchewan Health Research Foundation
Saskatchewan Heritage Foundation
Saskatchewan Housing Corporation
4c
Saskatchewan Institute of Applied Science and Technology
4a Saskatchewan Legal Aid Commission
Saskatchewan Lotteries Trust Fund for Sport, Culture and Recreation
Saskatchewan Opportunities Corporation
4c
Saskatchewan Property Management Corporation
2
Saskatchewan Research Council
Saskatchewan Snowmobile Fund
Saskatchewan Student Aid Fund
Saskatchewan Transportation Company
4c
Saskatchewan Water Corporation
4c
Saskatchewan Watershed Authority
Saskatchewan Western Development Museum
Sask911 Account
St. Louis Alcoholism Rehabilitation Centre
Training Completions Fund
Transportation Partnership Fund
Victims' Fund
Water Appeal Board

Government Business Enterprises (Modified Equity)

Liquor and Gaming Authority
Municipal Financing Corporation of Saskatchewan
Saskatchewan Auto Fund
Saskatchewan Gaming Corporation
Saskatchewan Government Growth Fund Management Corporation
Saskatchewan Government Insurance
Saskatchewan Power Corporation
Saskatchewan Telecommunications Holding Corporation
SaskEnergy Incorporated
Workers' Compensation Board (Saskatchewan)

1 Organization determined to be part of the government reporting entity during 2005-06.
2 Organization wound up during 2005-06.
3 Organization is inactive as of March 31, 2006.
4 The year-ends of certain government service organizations differ from March 31, 2006: a June 2005; b July 2005; c December 2005



General Revenue Fund — Details of Debentures
(unaudited)


82 Public Accounts, 2005-06

General Revenue Fund
Public Issue Debentures

As at March 31, 2006


Date of
Issue
Date of
Maturity
Interest
Rate
%
Interest
Payments
Currency Purpose of
Issue
Amount
Outstanding
Total Issue
Outstanding
Equity of
Applicable
Sinking Fund
Sinking Fund
Contribution
2005-06

Oct. 27/00 June 1/06 6.00 Semiannual Can. GRF 250,000,000
250,000,000 -- --
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

July 15/01 July 15/06 4.25 Annual Can. GRF 45,191,000
45,191,000 -- --
(Savings Bond; Redeemable annually at the option of the holder or any
time on the death of the holder; The Province reserves the right to
increase the interest rate after July 14, 2002; Payable at any
Saskatchewan branch of a chartered bank, trust company and the
Credit Union Central of Saskatchewan)

Aug. 23/96 Aug. 23/06 7.846 Semiannual Can. GRF 63,684,000
63,684,000 -- --
(The original 3.451% 5,000,000,000 Japanese Yen loan has been
swapped into Canadian dollars at an interest rate of 7.846%;
Non-callable; Payable in Tokyo)

Nov. 1/01 Dec. 1/06 4.75 Semiannual Can. GRF
ISC
270,000,000
30,000,000


300,000,000

--

--
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

Jan. 25/00 Jan. 25/07 6.35 Semiannual Can. GRF 30,000,000
30,000,000 2,195,806 300,000
(Canadian medium term note; Extendible at the option of the holder to
January 25, 2030; This book-based note is held in the Canadian
Depository for Securities)

Jan. 25/00 Jan. 25/07 5.49-6.35 Semiannual Can. GRF 170,000,000
170,000,000 11,727,844 1,700,000
(Canadian medium term note; Extendible at the option of the holder to January 25, 2030; This note pays interest at 6.20% to January 25, 2007, and 6.35% thereafter; $120,000,000 of this note has been swapped into an obligation paying 5.49% to January 25, 2007, and 6.35% thereafter; This book-based note is held in the Canadian Depository for Securities)

March 9/00 March 9/07 6.25 Semiannual Can. GRF 250,000,000
250,000,000 -- --
(Non-callable; This book-based note is held in the Canadian Depository for Securities)

May 15/97 May 15/07 6.65 Semiannual Can. SaskEnergy 30,000,000
30,000,000 3,290,022 300,000
(Canadian medium term note; Non-callable; This book-based note is held in the Canadian Depository for Securities)

July 15/02 July 15/07 3.25 Annual Can. GRF 47,105,500
47,105,500 -- --
(Savings Bond; Redeemable annually at the option of the holder or anytime on the death of the holder; The Province reserves the right to increase the interest rate after July 14, 2003; Payable at any Saskatchewan branch of a chartered bank, trust company and the Credit Union Central of Saskatchewan)

Jan. 31/02 Sept. 6/07 5.00 Semiannual Can. GRF 400,000,000
400,000,000 -- --
(Non-callable; This book-based note is held in the Canadian Depository for Securities)

March 2/83 March 1/08 9.00 Annual Can. SaskEnergy 50,000,000
50,000,000 -- --
(Non-callable; Payable in London and Toronto)

Details of Debentures 83

General Revenue Fund
Public Issue Debentures


Date of
Issue
Date of
Maturity
Interest
Rate
%
Interest
Payments
Currency Purpose of
Issue
Amount
Outstanding
Total Issue
Outstanding
Equity of
Applicable
Sinking Fund
Sinking Fund
Contribution
2005-06

March 15/93 March 15/08 7.698 Semiannual Can. Sask Power 262,989,200
262,989,200 49,929,654 2,630,000
(The original 7.125% U.S. $194,000,000 has been swapped into Canadian
dollars with an effective interest rate of 7.698%; Non-callable; Payable
in New York)

Nov. 28/97 May 28/08 5.50 Semiannual Can. GRF 20,000,000
20,000,000 2,193,348 200,000
(Canadian medium term note; Non-callable; This book-based note is
held in the Canadian Depository for Securities)

Feb. 26/98 June 2/08 5.50 Semiannual Can. GRF
SaskEnergy
SaskHousing
368,500,000
25,000,000
6,500,000



400,000,000


42,164,864


9,300,000
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

July 15/03 July 15/08 3.00 Annual Can. GRF 108,844,500
108,844,500 -- --
(Savings Bond; Redeemable annually at the option of the holder or
any time on the death of the holder; The Province reserves the right to
increase the interest rate after July 14, 2004; Payable at any
Saskatchewan branch of a chartered bank, trust company and the Credit
Union Central of Saskatchewan)

Sept. 24/03 Sept. 5/08 3.90-5.75 Semiannual Can. Sask Crop 50,000,000
50,000,000 -- --
(Canadian medium term note; Extendible at the option of the holder to
September 5, 2033; This note pays interest at 3.90% to September 5,
2008
, and 5.75% thereafter; This book-based note is held in the
Canadian Depository for Securities)

Feb. 13/02 Feb. 13/09 5.05-6.30 Semiannual Can. Sask Housing
GRF
24,500,000
5,500,000


30,000,000

25,621,568

22,773,750
(Canadian medium term note; Extendible at the option of the holder to
February 13, 2032; This note pays interest at 5.05% to February 13, 2009,
and 6.30% thereafter; This book-based note is held in the Canadian
Depository for Securities)

Aug. 3/04 June 17/09 4.00-5.50 Semiannual Can. GRF 26,000,000
26,000,000 277,604 260,000
(Canadian medium term note; If not redeemed by the holder on
June 17, 2009, this note matures on June 17, 2019; This note pays
interest of 4.00% to June 17, 2009 and 5.50% thereafter; This book-
based note is held in the Canadian Depository for Securities)

July 15/04 July 15/09 2.50 Annual Can. GRF 12,864,400
12,864,400 -- --
(Savings Bond; Redeemable annually at the option of the holder or
any time on the death of the holder; The Province reserves the right to
increase the interest rate after July 14, 2005; Payable at any
Saskatchewan branch of a chartered bank, trust company and the Credit
Union Central of Saskatchewan)

Sept. 24/02 Sept. 24/09 4.75 Annual Can. GRF
Sask Crop
Sask Water
195,500,000
50,000,000
4,500,000



250,000,000
-- --
(Euro medium term note; Non-callable; Payable in London)

Nov. 12/99 Nov. 12/09 6.50 Semiannual Can. GRF 250,000,000
250,000,000 18,520,390 2,500,000
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)


84 Public Accounts, 2005-06

General Revenue Fund
Public Issue Debentures


Date of
Issue
Date of
Maturity
Interest
Rate
%
Interest
Payments
Currency
Purpose of
Issue

Amount
Outstanding

Total Issue
Outstanding
Equity of
Applicable
Sinking Fund
Sinking Fund
Contribution
2005-06

Jan. 18/90 Jan. 18/10 10.00 Semiannual Can. GRF 300,000,000
  300,000,000 94,344,267   3,000,000  
(Non-callable; Payable at any Canadian branch of the Royal Bank of
Canada)

July 15/05 July 15/10 2.50 Annual Can. GRF 150,969,500
  150,969,500 --   --  
(Savings Bond; Redeemable annually at the option of the holder or any
time on the death of the holder; The Province reserves the right to increase
the interest rate after July 14, 2006; Payable at any Saskatchewan branch
of a chartered bank, trust company and the Credit Union Central of
Saskatchewan)

Sept. 1/00 Sept. 1/10 6.15 Semiannual Can. GRF
SaskTel
SaskEnergy
380,000,000
90,000,000
80,000,000

 

550,000,000


33,211,489
 

5,500,000
 
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

June 10/03 Sept. 5/11 4.75-5.80 Semiannual Can. GRF 104,500,000
  104,500,000 4,148,063   1,045,000  
(Canadian medium term note; Extendible at the option of the holder to
September 5, 2033; This note pays interest at 4.75% to September 5,
2011
, and 5.80% thereafter; This book-based note is held in the
Canadian Depository for Securities)

Sept. 20/02 Dec. 3/12 5.25 Semiannual Can. GRF
SaskEnergy
300,000,000
50,000,000

  350,000,000 11,645,797   3,500,000  
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

Feb. 2/93 Feb. 1/13 7.613 Semiannual Can. GRF 568,212,000
  568,212,000 107,836,934   5,682,120  
(The original 8% $400,000,000 U.S. debentures have been swapped
into Canadian dollars at an interest rate of 7.613%; Non-callable; Payable
in New York)

June 17/03 June 17/13 4.75 Annual Can. GRF
MFC
195,000,000
5,000,000

  200,000,000 4,443,819   2,000,000  
(Euro medium term note; Non-callable; Payable in London)

July 20/93 July 15/13 7.375
7.809
7.753
Semiannual U.S.
Can.
Can.
GRF
Sask Power
GRF
50,000,000
97,147,500
228,639,500

*

375,787,000
39,737,143
--
24,355,712
* --
930,075
2,936,400

**
($175,000,000 U.S. of the GRF's $225,000,000 U.S. share of the 7.375%
debenture issue has been swapped into Canadian dollars at an interest
rate of 7.753%. Interest payments on the remaining $50,000,000 U.S.
have been swapped into Canadian dollars at an interest rate of 7.912%;
Sask Power's $75,000,000 U.S. share of the 7.375% debenture issue
has been swapped into Canadian dollars at an interest rate of 7.809%;
Non-callable; Payable in New York)

Sept. 30/03 Dec. 3/13 4.90 Semiannual Can. GRF 200,000,000
  200,000,000 4,277,058   2,000,000  
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

March 14/91 April 10/14 10.25 Semiannual Can. GRF 583,916,000
  583,916,000 153,215,640   5,839,160  
(Non-callable; Payable at any Canadian branch of the Royal Bank of
Canada)

Details of Debentures 85

General Revenue Fund
Public Issue Debentures


Date of
Issue
Date of
Maturity
Interest
Rate
%
Interest
Payments
Currency
Purpose of
Issue

Amount
Outstanding

Total Issue
Outstanding
Equity of
Applicable
Sinking Fund
Sinking Fund
Contribution
2005-06

June 22/04 June 3/14 5.25 Semiannual Can. GRF
SaskEnergy
250,000,000
50,000,000

 
300,000,000

3,203,128
 
3,000,000
 
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

Dec. 1/65 Dec. 1/15 5.125 Semiannual Can. GRF
U. of S.
925,141
258,860

 
1,184,001

--
 
--
 
(Payable in blended semi-annual payments of principal and interest
totalling $76,399.60; Payable in whole or in part any time prior to
December 1, 2015, without penalty; Payable in Ottawa)

June 3/05 Dec. 3/15 4.25 Semiannual Can. GRF
SaskEnergy
MFC
145,000,000
50,000,000
5,000,000

 

200,000,000


2,042,606
 

2,000,000
 
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

Nov.15/05 Jan. 15/16 4.309 Semiannual Can. GRF 182,357,500
  182,357,500 --   --  
(The original 2.125% 200,000,000 Swiss Franc debentures have been
swapped into Canadian dollars at an interest rate of 4.309%;
Non-callable; Payable in Zurich)

Sept. 17/96 Sept. 17/16 7.93 Semiannual Can. Sask Water
GRF
2,825,000
11,394,000

 
14,219,000
--   --  
(Canadian medium term serial note; Payable in annual instalments;
 Non-callable; Payable in Regina)

June 17/04 June 17/19 5.00 Semiannual Can. GRF 33,000,000
  33,000,000 352,344   330,000  
(Canadian medium term note; After June 17, 2014, this note pays interest
at the three month bankers' acceptance rate less 0.245%; Non-callable;
This book-based note is held in the Canadian Depository for Securities)

Dec. 20/90 Dec. 15/20 9.375
9.653
10.08
9.965
Semiannual U.S.
Can.
Can.
Can.
GRF
GRF
SaskTel
Sask Power
45,000,000
65,972,500
126,600,000
128,797,500

*


366,370,000
25,966,473


42,770,248
* --


3,753,500
 
($55,000,000 U.S. of the GRF's $100,000,000 U.S. share of the 9.375%
debenture issue has been swapped into Canadian dollars at an interest
rate of 9.653%. Interest payments on the remaining $45,000,000 U.S. have
been swapped into Canadian dollars at an interest rate of 9.653%.
SaskTel's $100,000,000 U.S. share of the 9.375% debenture issue has
been swapped into Canadian dollars at an interest rate of 10.08%;
Sask Power's $100,000,000 U.S. share of the 9.375% debenture issue
has been swapped into Canadian dollars at an interest rate of 9.965%;
Non-callable; Payable in New York)

Feb. 26/91 Feb. 15/21 9.254
9.125
Semiannual Can.
U.S.
GRF
GRF
147,600,000
80,000,000


*

227,600,000
2,478,996
51,228,731

*
2,460,000
--
 
($120,000,000 U.S. of this debenture has been swapped into Canadian
dollars at an interest rate of 9.254%. Interest payments on the remaining
$80,000,000 U.S. have been swapped into Canadian dollars at an
interest rate of 9.254%; Non-callable; Payable in New York)

86 Public Accounts, 2005-06

General Revenue Fund
Public Issue Debentures


Date of
Issue
Date of
Maturity
Interest
Rate
%
Interest
Payments
Currency
Purpose of
Issue

Amount
Outstanding

Total Issue
Outstanding
Equity of
Applicable
Sinking Fund
Sinking Fund
Contribution
2005-06

Feb. 4/92 Feb. 4/22 9.60 Semiannual Can. Sask Power
GRF
240,000,000
15,000,000

 
255,000,000

59,081,571
 
6,313,551
 
(Non-callable; Payable at any Canadian branch of the Royal Bank of
Canada)

July 21/92 July 15/22 8.50
8.942
Semiannual U.S.
Can.
GRF
Sask Power
100,000,000
256,320,000

*
356,320,000
57,802,834
10,226,459
* 1,240,100
2,480,200
**
**
(Interest payments on the GRF's $100,000,000 U.S. share of the 8.50%
debenture issue have been swapped into Canadian dollars at an interest
rate of 8.497%; Sask Power's $200,000,000 U.S. share of the 8.50%
debenture issue have been swapped into Canadian dollars at an interest
rate of 8.942%; Non-callable; Payable in New York)

May 30/95 May 30/25 8.75 Semiannual Can. Sask Power
SaskEnergy
100,000,000
75,000,000

 
175,000,000

26,334,360
 
1,750,000
 
(Non-callable; Payable at any Canadian branch of the Royal Bank of
Canada)

Dec. 4/98 March 5/29 5.75 Semiannual Can. GRF
SaskTel
SaskEnergy
250,000,000
75,000,000
25,000,000

 

350,000,000


26,855,049
 

3,500,000
 
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

March 24/99 March 5/29 5.60 Semiannual Can. SaskTel
SaskEnergy
35,000,000
25,000,000

 
60,000,000

--
 
--
 
(Canadian medium term note; Non-callable; This book-based note is held

in the Canadian Depository for Securities)

Feb. 17/00 Jan. 25/30 6.25 Semiannual Can. GRF 25,000,000
  25,000,000 1,829,839   250,000  
(Canadian medium term note; Non-callable; This book-based note is held
in the Canadian Depository for Securities)

Dec. 10/01 Sept. 5/31 6.40 Semiannual Can. GRF
Sask Power
SaskEnergy
190,000,000
300,000,000
60,000,000

 

550,000,000


24,404,937
 

5,500,000
 
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

May 12/03 Sept. 5/33 5.80 Semiannual Can. GRF
Sask Power
150,000,000
300,000,000

 
450,000,000

9,812,599
 
4,500,000
 
(Non-callable; This book-based note is held in the Canadian Depository
for Securities)

Aug. 12/04 Sept. 5/35 5.60 Semiannual Can. GRF
Sask Power
200,000,000
200,000,000

 
400,000,000

4,162,091
 
4,000,000
 
(Non-callable; This book-based note is held in the Canadian Depository
 for Securities)

Details of Debentures 87

General Revenue Fund
Public Issue Debentures


Date of
Issue
Date of
Maturity
Interest
Rate
%
Interest
Payments
Currency
Purpose of
Issue

Amount
Outstanding

Total Issue
Outstanding
Equity of
Applicable
Sinking Fund
Sinking Fund
Contribution
2005-06

Feb. 15/05 March 5/37 5.00 Semiannual Can. SaskEnergy
Sask Power
25,000,000
400,000,000

 
425,000,000

3,265,324
 
3,250,000
 
($150,000,000 of debentures were issued on February 15, 2005; This
issue was reopened on May 6, 2005 and an additional $175,000,000 of
debentures were sold; This issue was reopened again on February 24,
2006, and an additional $100,000,000 of debentures were sold;
Non-callable; This book-based note is held in the Canadian Depository
for Securities)

Sept. 16/02 Sept. 5/42 5.70 Semiannual Can. GRF 50,000,000
  50,000,000 1,692,987   500,000  
(Canadian medium term note; Non-callable; This book-based note is held
in the Canadian Depository for Securities)

* Adjustment to reflect conversion of debentures and related sinking
funds quoted in foreign currencies to Canadian dollars using the
exchange rate in effect at March 31, 2006 (U.S. $1.1671)
 

45,952,500


29,198,249
 

--
 

Total $10,897,066,101 $1,015,845,847   $117,223,856

** Sinking fund contributions to U.S. dollar sinking funds are made in U.S. dollars. Contributions for general government purposes are shown
    at the cost in Canadian dollars to purchase U.S. dollars equal to the contribution amount. Contributions for Crown corporation purposes are
 converted to Canadian dollars at the U.S./Canadian exchange rate at the date the contribution was made.

88 Public Accounts, 2005-06

General Revenue Fund
Debentures Issued to the Minister of Finance of Canada

As at March 31, 2006


Date of Issue
Date of Maturity
Interest
Rate %

Amount
Outstanding

               
Canada Pension Plan Investment Fund*
April 1986 - March 1987   April 2006 - March 2007   9.61   133,709,000  
April 1987 - March 1988   April 2007 - March 2008   9.61   88,333,000  
April 1988 - March 1989   April 2008 - March 2009   10.08   93,932,000  
April 1989 - March 1990   April 2009 - March 2010 **   9.90   101,867,000  
April 1990 - March 1991   April 2010 - March 2011 **   10.85   90,318,000  
April 1991 - March 1992   April 2011 - March 2012 **   9.92   90,664,000  
April 1992 - March 1993   April 2012 - March 2013 **   9.37   62,705,000  
April 1999 - March 2000   April 2019 - March 2020 **   6.34   46,335,000  
April 2000 - March 2001   April 2020 - March 2021 **   6.54   75,553,000  
April 2002 - March 2003   April 2022 - March 2023 **   5.89   41,182,000  
April 2003 - March 2004   April 2023 - March 2024 **   5.48   40,189,000  
April 2005 - March 2006   April 2015 - March 2036 **   4.63   20,654,000  

            885,441,000  
The Municipal Development Loan Fund
1967   2007                       5.38   567  
 

Total           $    885,441,567  

  The average effective interest rate on debentures issued to the Minister of Finance of Canada is 8.93%.
* Canada Pension Plan debentures have a 5-30 year maturity and are callable in whole or in part before maturity, on six business days prior notice at the option of the Minister of Finance of Saskatchewan.
** Subject in part to annual sinking funds; equity in sinking funds at March 31, 2006, $89,254,200.









Glossary of Terms













This page left blank intentionally.


Glossary of Terms 91

Glossary of Terms

Accrual Accounting
The method used to prepare the financial statements included in Volume 1 of the Public Accounts. Accrual accounting recognizes financial transactions at the time they occur, regardless of whether any cash is received or paid.

Accumulated Deficit
One of the two measures of a government’s financial position (see net debt). The accumulated deficit is the amount by which expenses have exceeded revenues from the beginning of incorporation (1905) plus any adjustments that were charged directly to the accumulated deficit. It is calculated as the difference between assets and liabilities.

Budget
The amount presented in the Estimates and authorized by the Legislative Assembly.

Consolidation
The method used to account for government service organizations in the Summary financial statements in which the accounts are adjusted to the basis of accounting described in note 1d of the Summary financial statements and then combined. Inter-organization balances and transactions are eliminated.

Debt
Terms used when describing debt include:

Guaranteed debt is the debt of others that the Government has agreed to repay if others default.

Sinking funds are funds set aside for the repayment of debt.

Debt (as reported in the General Revenue Fund financial statements) is the debt issued for general government purposes and Crown corporations, net of sinking funds.

Total debt (as reported in the General Revenue Fund financial statements) is the debt issued for general government purposes and Crown corporations, net of sinking funds, plus guaranteed debt.

Public debt (as reported in the Summary financial statements) is the debt of government service organizations, net of sinking funds.

Total public debt (as reported in the Summary financial statements) is the debt of government service organizations and government business enterprises, net of sinking funds.

Debt Reduction Account
The account, established pursuant to The Balanced Budget Act, to account for the accumulated surpluses of the General Revenue Fund commencing April 1, 1995.

Fiscal Stabilization Fund (FSF)
The fund established to stabilize the fiscal position of the Government and to facilitate long-term planning. Stabilization occurs through transfers between the FSF and the General Revenue Fund.

General Revenue Fund
The fund into which all revenues are paid, unless otherwise provided for by Legislation, and from which all expenditures are appropriated by the Legislative Assembly.

Government Business Enterprises
Self-sufficient government organizations that have the financial and operating authority to sell goods and services to individuals and organizations outside the government reporting entity as their principal activity. Government business enterprises are recorded in the Summary financial statements using the modified equity method.

Government Business Partnerships
Government partnerships that are self-sufficient and have the financial and operating authority to sell goods and services to individuals and organizations outside the government reporting entity as their principal activity. Government business partnerships are accounted for in the Summary financial statements using the modified equity method.


92 Public Accounts, 2005-06

Government Partnerships
Investments by the Government where there is a contractual arrangement between the Government and one or more partners outside the government reporting entity and where the partners share, on an equitable basis, the risks and benefits of the partnership. Government partnerships, except those designated as government business partnerships, are proportionately consolidated in the Summary financial statements.

Government Service Organizations
Those organizations that are controlled by the Government, except those designated as government business enterprises. Government service organizations are consolidated in the Summary financial statements after adjustment to a basis consistent with the accounting policies described in note 1d of the Summary financial statements.

Modified Equity
The method by which government business enterprises and government business partnerships are accounted for in the Summary financial statements. The Government’s investment, which is originally recorded at cost, is adjusted annually to include the net earnings/losses and other net equity changes of the enterprise/partnership without adjustment to conform with the accounting policies described in note 1d of the Summary financial statements. Inter-organizational balances and transactions are disclosed but not eliminated.

Net Debt
One of the two measures of a government’s financial position (see accumulated deficit). Net debt is calculated as the difference between financial assets and liabilities.

Pension Liability
An actuarial estimate of discounted future payments to be made to retirees under government pension plans, net of plan assets.

Summary Financial Statements (SFS)
The statements prepared to account for the full nature and extent of the financial activities of the Government. The SFS includes the financial activities of organizations controlled by the Government. These organizations are segregated into two classifications, government service organizations and government business enterprises, and are collectively referred to as the government reporting entity. Trusts administered by the Government are excluded from the government reporting entity.


Dates Referenced Herein   and   Documents Incorporated by Reference

Referenced-On Page
This ‘18-K’ Filing    Date First  Last      Other Filings
9/5/332
6/1/332
2/13/322
1/25/302
6/17/192
12/15/172
12/1/152
6/17/142
9/5/112
6/17/092
2/13/092
9/5/082
1/25/072
Filed on:12/22/06
7/14/062
6/26/062
6/8/062
For Period End:3/31/06218-K/A
2/24/062
1/27/062
12/31/052
12/28/052
7/20/052
7/14/052
5/6/052
4/1/052
3/31/05218-K,  18-K/A
2/15/052
7/14/042
4/1/042
7/14/032
4/1/032
7/14/022
8/1/012
7/31/012
4/1/002
8/1/962
4/1/952
 List all Filings 
Top
Filing Submission 0000203098-06-000010   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Tue., Apr. 23, 6:06:48.2pm ET